VBTX
Veritex Holdings Inc
Price:  
23.98 
USD
Volume:  
273,510
United States | Banks

VBTX WACC - Weighted Average Cost of Capital

The WACC of Veritex Holdings Inc (VBTX) is 8.6%.

The Cost of Equity of Veritex Holdings Inc (VBTX) is 9.4%.
The Cost of Debt of Veritex Holdings Inc (VBTX) is 5%.

RangeSelected
Cost of equity8.3% - 10.5%9.4%
Tax rate21.3% - 22.1%21.7%
Cost of debt5.0% - 5.0%5%
WACC7.6% - 9.5%8.6%
WACC

VBTX WACC calculation

CategoryLowHigh
Long-term bond rate3.9%4.4%
Equity market risk premium4.6%5.6%
Adjusted beta0.961.01
Additional risk adjustments0.0%0.5%
Cost of equity8.3%10.5%
Tax rate21.3%22.1%
Debt/Equity ratio
0.180.18
Cost of debt5.0%5.0%
After-tax WACC7.6%9.5%
Selected WACC8.6%

VBTX'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 VBTX:

cost_of_equity (9.40%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.96) + 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.