The WACC of Paysafe Ltd (PSFE) is 6.8%.
| Range | Selected | |
| Cost of equity | 8.80% - 12.40% | 10.60% |
| Tax rate | 38.90% - 49.30% | 44.10% |
| Cost of debt | 4.60% - 15.60% | 10.10% |
| WACC | 4.5% - 9.2% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.07 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 12.40% |
| Tax rate | 38.90% | 49.30% |
| Debt/Equity ratio | 2.56 | 2.56 |
| Cost of debt | 4.60% | 15.60% |
| After-tax WACC | 4.5% | 9.2% |
| Selected WACC | 6.8% | |
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 PSFE:
cost_of_equity (10.60%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.07) + 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.