The WACC of Cryptyde Inc (TYDE) is 7.7%.
| Range | Selected | |
| Cost of equity | 27.30% - 37.90% | 32.60% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.2% - 8.3% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 4.62 | 5.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 27.30% | 37.90% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 9.08 | 9.08 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.2% | 8.3% |
| Selected WACC | 7.7% | |
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 TYDE:
cost_of_equity (32.60%) = risk_free_rate (4.45%) + equity_risk_premium (5.50%) * adjusted_beta (4.62) + 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.