The weighted average cost of capital (WACC) is the discount rate applied to FCFF in the entity DCF — it represents the blended required return of all capital providers, weighted by their share of the firm's total financing. McKinsey's Chapter 12 derives WACC from first principles using the Modigliani-Miller theorem, establishes the conditions under which leverage creates value (the debt tax shield), and provides the practitioner's framework for computing each WACC component correctly.
| Proposition | Statement | Implication |
|---|---|---|
| Prop I (no taxes) | Capital structure irrelevant — VL = VU | EV unchanged by debt/equity mix |
| Prop II (no taxes) | Ke rises with leverage to keep WACC constant | Higher Ke exactly offsets lower Kd |
| Prop I (with taxes) | VL = VU + PV(Tax Shield) = VU + t×D | Debt creates value via tax deductibility |
| Prop II (with taxes) | Ke rises with leverage (but less than no-tax case) | WACC declines with debt up to distress point |
WACC represents the minimum rate of return the company must earn on its invested capital to satisfy all capital providers. It is the opportunity cost of capital from the perspective of investors: if the company cannot earn at least WACC, investors would be better served by taking their capital elsewhere and earning the same risk-adjusted return. Every component of WACC must be estimated carefully — errors in any component flow directly into enterprise value.
WACC Formula
WACC = Ke × [E/(D+E)] + Kd × (1 − t) × [D/(D+E)]
Where Ke = cost of equity (CAPM), Kd = pre-tax cost of debt, t = effective tax rate, E = market value of equity, D = market value of debt. Weights must sum to 100%.
| Component | Formula | Inputs Required | Common Range | Key Judgment |
|---|---|---|---|---|
| Cost of Equity (Ke) | Ke = Rf + β × ERP | Risk-free rate (Rf), levered equity beta (β), equity risk premium (ERP) | 8–14% for most US equities | Beta estimation method (regression, industry, fundamental); ERP level (historical vs. implied) |
| Risk-Free Rate (Rf) | Yield on long-term government bond | 10-year or 20-year US Treasury yield; or local government bond for non-US valuations | Current US 10-yr: ~4–5% | Use yield at valuation date; match maturity to investment horizon; consider whether current rate is 'normal' |
| Equity Risk Premium (ERP) | Expected equity market return − Rf | Historical: ~5–6% (Ibbotson); implied: ~4.5–6% (Damodaran's current estimate) | 4.5–6.5% | Historical vs. implied approach; Damodaran publishes monthly updated implied ERP |
| Levered Beta (β) | Cov(stock, market) / Var(market) | Regression of stock returns on market returns; or unlevered beta × (1 + D/E × (1−t)) | 0.3–2.5 for most sectors | Use 2–5 year weekly returns; consider peer industry beta for companies with short history |
| Pre-tax Cost of Debt (Kd) | YTM on existing bonds; or credit spread + Rf | Market yield on outstanding bonds; or synthetic rating from interest coverage → spread | Current range: 5–9% for investment grade | Use current market yield, not coupon rate; coupon reflects historical conditions, yield reflects current market pricing |
| After-tax Cost of Debt | Kd × (1 − t) | Pre-tax cost of debt × (1 − marginal tax rate) | 3–6% for investment grade after tax | Use marginal tax rate (statutory for most companies); not effective tax rate |
| Capital Structure Weights | E/(D+E) and D/(D+E) | Market value of equity = shares × price; market value of debt = sum of PV of all debt at current yield | Highly variable by sector and company | Use market values, NOT book values; use target capital structure if company is actively deleveraging or relevering |
The Modigliani-Miller (MM) theorem, in its original form, states that in a world without taxes or financial distress costs, the value of a firm is independent of its capital structure. The intuition: investors can create any leverage ratio themselves (homemade leverage), so the firm cannot create value simply by choosing a capital structure. But this is a world without the US tax code — and the real world has taxes, which completely changes the answer.
| Debt/Total Capital | Ke (levered) | Kd (after-tax) | WACC | EV (TV method, g=2%) | Tax Shield Value |
|---|---|---|---|---|---|
| 0% (no debt) | 10.0% | — | 10.0% | $750M | $0 |
| 20% | 10.8% | 4.5% | 9.5% | $789M | $45M |
| 40% | 12.0% | 4.5% | 9.0% | $833M | $90M |
| 60% | 14.5% | 5.0% | 8.8% | $852M | $115M |
| 80% (very high) | 20.0% | 6.5% | 9.2% | $816M | ↓ distress costs offset |
When valuing a company with a different capital structure than its peers, or when estimating WACC for an LBO target, you must unlever the peer beta (remove the effect of the peer's leverage) and then re-lever it for the target's capital structure. This process is called the Hamada equation and is one of the most used mechanics in advanced valuation.
Hamada Equation — Unlevering Beta
βU = βL / [1 + (1 − t) × (D/E)]
Unlevered beta (βU) = the systematic risk of the business alone, with no leverage. Re-lever for target capital structure: βL_target = βU × [1 + (1 − t) × (D/E)_target]
Peer company has levered beta = 1.4, D/E = 0.8, tax rate = 25%. Unlevered beta: βU = 1.4 / [1 + 0.75 × 0.8] = 1.4 / 1.60 = 0.875. Now relever for the target company's capital structure of D/E = 0.3: βL_target = 0.875 × [1 + 0.75 × 0.3] = 0.875 × 1.225 = 1.07. Cost of equity at target structure: Ke = 4.5% + 1.07 × 5.5% = 10.4%. WACC at D/(D+E) = 23%: WACC = 10.4% × 77% + 5.0% × (1−25%) × 23% = 8.0% + 0.86% = 8.86%. Without this levered/unlevered beta adjustment, using the peer's levered beta of 1.4 at the target's lower capital structure would overstate both Ke and WACC — systematically undervaluing the target.
Key Takeaways
A company has: Share price = $40, Shares = 50M, Book equity = $800M, Total debt (face value) = $500M (trading at 95 cents on the dollar), Levered beta = 1.2, Rf = 4.5%, ERP = 5.5%, Kd = 7%, Tax rate = 25%. Calculate WACC using correct market value weights.