WACC Calculator

Compute the Weighted Average Cost of Capital with CAPM equity cost and the full tax shield.

Ad placeholder (leaderboard)
Enjoying the tools? Go Pro for £4.99 (one-time) and remove all ads — forever, on this device. Remove ads — £4.99

The Weighted Average Cost of Capital (WACC) is the single most important discount rate in corporate finance. It tells you what return a business must earn across all its assets simply to break even in the eyes of its investors. Every DCF model, every capital-budgeting decision and every M&A fairness opinion starts here.

This calculator implements the full two-layer WACC formula with an optional CAPM module for deriving the cost of equity, a tax-shield adjustment on debt, and support for preferred equity as a third capital tier. Everything runs in your browser — no data leaves your device.

How it works

The core formula blends each source of capital by its weight in the total capital structure:

WACC = (E/V) x Re + (D/V) x Rd x (1 - Tc)

  • E — market value of equity (market capitalisation)
  • D — market value of debt (bonds + bank loans at current market prices)
  • V = E + D — total capital
  • Re — cost of equity
  • Rd — pre-tax cost of debt (bond yield / coupon rate)
  • Tc — corporate tax rate

If preferred equity P is present, the formula extends to:

WACC = (E/V) x Re + (P/V) x Rp + (D/V) x Rd x (1 - Tc)

where V = E + D + P and Rp is the preferred dividend yield. Preferred dividends carry no tax deduction, so Rp enters without a tax adjustment.

CAPM: where Re comes from

Rather than guessing the cost of equity, the Capital Asset Pricing Model derives it from first principles:

Re = Rf + beta x (Rm - Rf)

  • Rf — risk-free rate (e.g. the current 10-year gilt or Treasury yield)
  • beta — the stock’s systematic risk relative to the market (beta = 1 means the stock moves with the index; beta = 1.5 means 50% more volatile)
  • (Rm - Rf) — equity risk premium, the extra return demanded for bearing market risk

The tool computes the equity risk premium internally and shows it in the detail panel, so you can verify the CAPM arithmetic step by step.

The debt tax shield

Debt is uniquely advantaged: interest payments are tax-deductible in most jurisdictions. A company paying a 6% coupon with a 25% tax rate only bears a net cost of 4.5% because the government effectively subsidises 1.5 percentage points. The formula captures this as Rd x (1 - Tc).

Worked example

A mid-cap technology firm has the following capital structure and rates:

ItemValue
Market value of equity$800 m
Market value of debt$200 m
Risk-free rate (Rf)4.5%
Equity beta1.10
Expected market return (Rm)10.0%
Pre-tax cost of debt (Rd)6.0%
Corporate tax rate (Tc)25%

Step 1 — Capital weights:

  • V = $800m + $200m = $1,000m
  • Equity weight: 800/1000 = 80%
  • Debt weight: 200/1000 = 20%

Step 2 — Cost of equity via CAPM:

  • ERP = 10.0% - 4.5% = 5.5%
  • Re = 4.5% + 1.10 x 5.5% = 4.5% + 6.05% = 10.55%

Step 3 — After-tax cost of debt:

  • RdAfterTax = 6.0% x (1 - 0.25) = 4.50%

Step 4 — WACC:

  • WACC = 0.80 x 10.55% + 0.20 x 4.50%
  • WACC = 8.44% + 0.90% = 9.34%

This firm should accept any project returning more than 9.34%; below that, the investment destroys shareholder value. Enter the same numbers in the calculator above to verify.

Ad placeholder (rectangle)