The WACC of Unique Fabricating Inc (UFAB) is 7.0%.
| Range | Selected | |
| Cost of equity | 31.20% - 56.00% | 43.60% |
| Tax rate | 16.80% - 21.30% | 19.05% |
| Cost of debt | 6.60% - 7.00% | 6.80% |
| WACC | 6.5% - 7.5% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 5.4 | 8.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 31.20% | 56.00% |
| Tax rate | 16.80% | 21.30% |
| Debt/Equity ratio | 24.63 | 24.63 |
| Cost of debt | 6.60% | 7.00% |
| After-tax WACC | 6.5% | 7.5% |
| Selected WACC | 7.0% | |
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 UFAB:
cost_of_equity (43.60%) = risk_free_rate (4.45%) + equity_risk_premium (5.50%) * adjusted_beta (5.4) + 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.