The WACC of Willis Lease Finance Corp (WLFC) is 6.1%.
| Range | Selected | |
| Cost of equity | 10.10% - 16.00% | 13.05% |
| Tax rate | 40.30% - 44.30% | 42.30% |
| Cost of debt | 4.10% - 7.50% | 5.80% |
| WACC | 4.7% - 7.6% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.35 | 1.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 16.00% |
| Tax rate | 40.30% | 44.30% |
| Debt/Equity ratio | 2.44 | 2.44 |
| Cost of debt | 4.10% | 7.50% |
| After-tax WACC | 4.7% | 7.6% |
| Selected WACC | 6.1% | |
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 WLFC:
cost_of_equity (13.05%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.35) + 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.