POR
Portland General Electric Co
Price:  
42.83 
USD
Volume:  
552,527.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POR WACC - Weighted Average Cost of Capital

The WACC of Portland General Electric Co (POR) is 5.7%.

The Cost of Equity of Portland General Electric Co (POR) is 6.90%.
The Cost of Debt of Portland General Electric Co (POR) is 5.05%.

Range Selected
Cost of equity 5.70% - 8.10% 6.90%
Tax rate 9.80% - 12.10% 10.95%
Cost of debt 4.00% - 6.10% 5.05%
WACC 4.7% - 6.7% 5.7%
WACC

POR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.41 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.10%
Tax rate 9.80% 12.10%
Debt/Equity ratio 1.03 1.03
Cost of debt 4.00% 6.10%
After-tax WACC 4.7% 6.7%
Selected WACC 5.7%

POR's CAPM model and how its cost of Equity is calculated

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 POR:

cost_of_equity (6.90%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.41) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.