The WACC of Northern Oil and Gas Inc (NOG) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.10% - 9.00% | 7.05% |
| Tax rate | 5.90% - 14.10% | 10.00% |
| Cost of debt | 7.50% - 8.30% | 7.90% |
| WACC | 6.0% - 8.2% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.06 | 0.57 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.10% | 9.00% |
| Tax rate | 5.90% | 14.10% |
| Debt/Equity ratio | 0.86 | 0.86 |
| Cost of debt | 7.50% | 8.30% |
| After-tax WACC | 6.0% | 8.2% |
| Selected WACC | 7.1% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for NOG:
cost_of_equity (7.05%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.06) + risk_adjustments (1.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.