The WACC of Solar EnerTech Corp (SOEN) is 69.9%.
| Range | Selected | |
| Cost of equity | 66.00% - 297.50% | 181.75% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 7.00% - 181.20% | 94.10% |
| WACC | 5.8% - 134.0% | 69.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 13.51 | 52.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 66.00% | 297.50% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 95.43 | 95.43 |
| Cost of debt | 7.00% | 181.20% |
| After-tax WACC | 5.8% | 134.0% |
| Selected WACC | 69.9% | |
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 SOEN:
cost_of_equity (181.75%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (13.51) + 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.