The WACC of Realogy Holdings Corp (RLGY) is 7.4%.
| Range | Selected | |
| Cost of equity | 12.20% - 16.10% | 14.15% |
| Tax rate | 22.00% - 27.20% | 24.60% |
| Cost of debt | 5.50% - 5.90% | 5.70% |
| WACC | 6.8% - 8.0% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 2.14 | 2.28 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.20% | 16.10% |
| Tax rate | 22.00% | 27.20% |
| Debt/Equity ratio | 2.17 | 2.17 |
| Cost of debt | 5.50% | 5.90% |
| After-tax WACC | 6.8% | 8.0% |
| Selected WACC | 7.4% | |
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 RLGY:
cost_of_equity (14.15%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (2.14) + 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.