Step 1: Interest Rate & Credit Spread
Step 2: BAA Spread → Equity Risk Premium
Base Premium
3.0%
+
(
BAA Spread
1.52%
−
Baseline
1.5%
)
=
Equity Risk Premium
3.02%
Step 3: Risk-Free Rate + Beta × Equity Risk Premium → WACC
Risk-Free Rate
4.29%
+
Beta
1.74
×
Equity Risk Premium
3.02%
=
Cost of Equity
9.54%
Step 4: Blended Cost of Capital (WACC)
Cost of Equity
9.54%
× Equity Weight
+
Cost of Debt
4.59%
× Debt Weight
=
WACC
9.54%
WACC of 9.54% reflects high equity risk, driven by a 1.74 Beta and 4.29% risk-free rate.
Historical DCF of $15.70 suggests current cash flow trends fail to support the current valuation.
Analyst DCF of $79.13 assumes aggressive future growth but still sits 44.7% below current trading levels.