WSTL
Westell Technologies Inc
Price:  
2.03 
USD
Volume:  
8,510.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WSTL WACC - Weighted Average Cost of Capital

The WACC of Westell Technologies Inc (WSTL) is 6.4%.

The Cost of Equity of Westell Technologies Inc (WSTL) is 7.90%.
The Cost of Debt of Westell Technologies Inc (WSTL) is 5.00%.

Range Selected
Cost of equity 5.50% - 10.30% 7.90%
Tax rate 1.90% - 2.60% 2.25%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 7.6% 6.4%
WACC

WSTL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.35 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 10.30%
Tax rate 1.90% 2.60%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 7.6%
Selected WACC 6.4%

WSTL'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 WSTL:

cost_of_equity (7.90%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.35) + 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.