VYST WACC - Weighted Average Cost of Capital
The WACC of Vystar Corp (VYST) is 5.4%.
| Range | Selected | |
| Cost of equity | 5.2% - 7.3% | 6.25% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 4.0% - 7.0% | 5.5% |
| WACC | 4.3% - 6.4% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.29 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.2% | 7.3% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 0.65 | 0.65 |
| Cost of debt | 4.0% | 7.0% |
| After-tax WACC | 4.3% | 6.4% |
| Selected WACC | 5.4% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| VYST | Vystar Corp | 0.65 | -3.81 | -2.58 |
| ADMT | ADM Tronics Unlimited Inc | 0.13 | -0.13 | -0.12 |
| CHCC | China Chemical Corp | 2.04 | 0.26 | 0.11 |
| CRKN | Crown Electrokinetics Corp. | 0.19 | 1 | 0.88 |
| FFHL | Fuwei Films (Holdings) Co Ltd | 0 | 0.91 | 0.91 |
| GDNP.V | Good Natured Products Inc | 34.63 | -1.11 | -0.04 |
| GLGI | Greystone Logistics Inc | 0.39 | -0.05 | -0.04 |
| GURE | Gulf Resources Inc | 0.12 | -0.57 | -0.53 |
| MX.TO | Methanex Corp | 1.4 | 1.94 | 0.96 |
| PRH.V | Pearl River Holdings Ltd | 1.91 | -0.45 | -0.19 |
| TREC | Trecora Resources | 0.18 | 0.3 | 0.27 |
| Low | High | |
| Unlevered beta | -0.04 | 0.11 |
| Relevered beta | -0.06 | 0.16 |
| Adjusted relevered beta | 0.29 | 0.44 |
VYST'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 VYST:
cost_of_equity (6.25%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.29) + 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.