The WACC of Shoals Technologies Group Inc (SHLS) is 10.7%.
| Range | Selected | |
| Cost of equity | 9.90% - 12.80% | 11.35% |
| Tax rate | 15.80% - 25.70% | 20.75% |
| Cost of debt | 4.90% - 7.60% | 6.25% |
| WACC | 9.3% - 12.0% | 10.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.31 | 1.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 12.80% |
| Tax rate | 15.80% | 25.70% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.90% | 7.60% |
| After-tax WACC | 9.3% | 12.0% |
| Selected WACC | 10.7% | |
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 SHLS:
cost_of_equity (11.35%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.31) + 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.