The WACC of Vertex Pharmaceuticals Inc (VRTX) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.70% | 8.50% |
| Tax rate | 16.10% - 19.00% | 17.55% |
| Cost of debt | 4.50% - 8.80% | 6.65% |
| WACC | 7.3% - 9.7% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.75 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.70% |
| Tax rate | 16.10% | 19.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.50% | 8.80% |
| After-tax WACC | 7.3% | 9.7% |
| Selected WACC | 8.5% | |
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 Vertex:
cost_of_equity (8.50%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.75) + 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.