SENR WACC - Weighted Average Cost of Capital
The WACC of Strategic Environmental & Energy Resources Inc (SENR) is 4.9%.
| Range | Selected | |
| Cost of equity | 5.5% - 9.1% | 7.3% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 4.0% - 7.0% | 5.5% |
| WACC | 3.6% - 6.1% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.36 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.5% | 9.1% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 3.01 | 3.01 |
| Cost of debt | 4.0% | 7.0% |
| After-tax WACC | 3.6% | 6.1% |
| Selected WACC | 4.9% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| SENR | Strategic Environmental & Energy Resources Inc | 3.01 | 3.25 | 1.02 |
| AWX | Avalon Holdings Corp | 3.59 | 0.06 | 0.02 |
| BNET | Bion Environmental Technologies Inc | 0.43 | 1.88 | 1.43 |
| CHRA | Charah Solutions Inc | 9.29 | 1.15 | 0.15 |
| CREG | China Recycling Energy Corp | 0.27 | 1.45 | 1.22 |
| EWK.V | Earthworks Industries Inc | 0.86 | -0.18 | -0.11 |
| HCCI | Heritage-Crystal Clean Inc | 0.12 | 0.31 | 0.28 |
| KUT.V | Redishred Capital Corp (Pre-Merger) | 0.39 | 0.01 | 0.01 |
| NNRI | NNRF Inc | 0.05 | 1.86 | 1.79 |
| TEXC | Texcom Inc | 22.58 | -1.66 | -0.1 |
| Low | High | |
| Unlevered beta | 0.1 | 0.58 |
| Relevered beta | 0.04 | 0.64 |
| Adjusted relevered beta | 0.36 | 0.76 |
SENR'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 SENR:
cost_of_equity (7.30%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.36) + 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.