RMO WACC - Weighted Average Cost of Capital
The WACC of Romeo Power Inc (RMO) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.4% - 9.3% | 7.85% |
| Tax rate | 0.1% - 5.6% | 2.85% |
| Cost of debt | 7.0% - 7.0% | 7% |
| WACC | 6.5% - 9.1% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.56 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.4% | 9.3% |
| Tax rate | 0.1% | 5.6% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 7.0% | 7.0% |
| After-tax WACC | 6.5% | 9.1% |
| Selected WACC | 7.8% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| RMO | Romeo Power Inc | 0.05 | 1.48 | 1.4 |
| Low | High | |
| Unlevered beta | 1.4 | 1.4 |
| Relevered beta | 0.34 | 0.69 |
| Adjusted relevered beta | 0.56 | 0.79 |
RMO'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 RMO:
cost_of_equity (7.85%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.56) + 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.