The WACC of TPI Composites Inc (TPIC) is 9.2%.
| Range | Selected | |
| Cost of equity | 33.50% - 45.50% | 39.50% |
| Tax rate | 12.70% - 18.40% | 15.55% |
| Cost of debt | 7.00% - 8.10% | 7.55% |
| WACC | 8.5% - 10.0% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 6.43 | 7.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 33.50% | 45.50% |
| Tax rate | 12.70% | 18.40% |
| Debt/Equity ratio | 10.56 | 10.56 |
| Cost of debt | 7.00% | 8.10% |
| After-tax WACC | 8.5% | 10.0% |
| Selected WACC | 9.2% | |
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 TPIC:
cost_of_equity (39.50%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (6.43) + 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.