USDP
USD Partners LP
Price:  
0.32 
USD
Volume:  
87,778.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

USDP WACC - Weighted Average Cost of Capital

The WACC of USD Partners LP (USDP) is 13.5%.

The Cost of Equity of USD Partners LP (USDP) is 218.30%.
The Cost of Debt of USD Partners LP (USDP) is 14.10%.

Range Selected
Cost of equity 94.30% - 342.30% 218.30%
Tax rate 3.30% - 6.20% 4.75%
Cost of debt 4.30% - 23.90% 14.10%
WACC 4.3% - 22.7% 13.5%
WACC

USDP WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 19.66 60.25
Additional risk adjustments 0.0% 0.5%
Cost of equity 94.30% 342.30%
Tax rate 3.30% 6.20%
Debt/Equity ratio 1006.17 1006.17
Cost of debt 4.30% 23.90%
After-tax WACC 4.3% 22.7%
Selected WACC 13.5%

USDP'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 USDP:

cost_of_equity (218.30%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (19.66) + 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.