The WACC of USD Partners LP (USDP) is 13.6%.
| Range | Selected | |
| Cost of equity | 281.10% - 568.40% | 424.75% |
| Tax rate | 3.30% - 6.20% | 4.75% |
| Cost of debt | 4.30% - 23.90% | 14.10% |
| WACC | 4.4% - 22.8% | 13.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 60.26 | 100.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 281.10% | 568.40% |
| Tax rate | 3.30% | 6.20% |
| Debt/Equity ratio | 1173.87 | 1173.87 |
| Cost of debt | 4.30% | 23.90% |
| After-tax WACC | 4.4% | 22.8% |
| Selected WACC | 13.6% | |
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 (424.75%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (60.26) + 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.