The WACC of Signature Bank (SBNY) is 6.5%.
Range | Selected | |
Cost of equity | 45.9% - 63.1% | 54.5% |
Tax rate | 27.2% - 27.8% | 27.5% |
Cost of debt | 5.0% - 5.0% | 5% |
WACC | 6.0% - 6.9% | 6.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 9.15 | 10.4 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 45.9% | 63.1% |
Tax rate | 27.2% | 27.8% |
Debt/Equity ratio | 16.85 | 16.85 |
Cost of debt | 5.0% | 5.0% |
After-tax WACC | 6.0% | 6.9% |
Selected WACC | 6.5% | |
Debt/Equity | Unlevered | |||
Peers | Company Name | ratio | Beta | beta |
SBNY | Signature Bank | 16.85 | 1.16 | 0.09 |
CMA | Comerica Inc | 0.31 | 1.24 | 1.01 |
EWBC | East West Bancorp Inc | 0 | 1.26 | 1.25 |
FCNCA | First Citizens BancShares Inc (Delaware) | 1.25 | 1.24 | 0.65 |
FHN | First Horizon Corp (Tennessee) | 0.41 | 1.45 | 1.12 |
PBCT | People's United Financial Inc | 0.17 | 0.95 | 0.85 |
TCF | TCF Financial Corp | 0.19 | 1.92 | 1.69 |
WAL | Western Alliance Bancorp | 0.38 | 1.49 | 1.17 |
WBS | Webster Financial Corp | 0.12 | 1.53 | 1.4 |
ZION | Zions Bancorporation NA | 0.57 | 1.38 | 0.98 |
Low | High | |
Unlevered beta | 1 | 1.14 |
Relevered beta | 13.16 | 15.03 |
Adjusted relevered beta | 9.15 | 10.4 |
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 SBNY:
cost_of_equity (54.50%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (9.15) + 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.