STAF
Staffing 360 Solutions Inc
Price:  
1.61 
USD
Volume:  
201,777.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STAF WACC - Weighted Average Cost of Capital

The WACC of Staffing 360 Solutions Inc (STAF) is 15.0%.

The Cost of Equity of Staffing 360 Solutions Inc (STAF) is 18.65%.
The Cost of Debt of Staffing 360 Solutions Inc (STAF) is 14.95%.

Range Selected
Cost of equity 15.20% - 22.10% 18.65%
Tax rate 1.60% - 3.10% 2.35%
Cost of debt 7.00% - 22.90% 14.95%
WACC 7.9% - 22.1% 15.0%
WACC

STAF WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 2.47 3.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.20% 22.10%
Tax rate 1.60% 3.10%
Debt/Equity ratio 6.97 6.97
Cost of debt 7.00% 22.90%
After-tax WACC 7.9% 22.1%
Selected WACC 15.0%

STAF'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 STAF:

cost_of_equity (18.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (2.47) + 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.