UPS
United Parcel Service Inc
Price:  
96.95 
USD
Volume:  
6,847,856.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UPS WACC - Weighted Average Cost of Capital

The WACC of United Parcel Service Inc (UPS) is 7.5%.

The Cost of Equity of United Parcel Service Inc (UPS) is 8.60%.
The Cost of Debt of United Parcel Service Inc (UPS) is 4.30%.

Range Selected
Cost of equity 7.30% - 9.90% 8.60%
Tax rate 22.20% - 22.30% 22.25%
Cost of debt 4.00% - 4.60% 4.30%
WACC 6.5% - 8.6% 7.5%
WACC

UPS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.76 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.90%
Tax rate 22.20% 22.30%
Debt/Equity ratio 0.26 0.26
Cost of debt 4.00% 4.60%
After-tax WACC 6.5% 8.6%
Selected WACC 7.5%

UPS'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 UPS:

cost_of_equity (8.60%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.76) + 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.