Calculating Weighted Average Cost of Capital from Balance Sheet

Weighted Average Cost of Capital (WACC) Calculator body { font-family: 'Segoe UI', Tahoma, Geneva, Verdana, sans-serif; line-height: 1.6; background-color: #f8f9fa; color: #333; margin: 0; padding: 0; } .container { max-width: 960px; margin: 20px auto; padding: 20px; background-color: #ffffff; border-radius: 8px; box-shadow: 0 4px 15px rgba(0, 0, 0, 0.1); } header { background-color: #004a99; color: #ffffff; padding: 20px; text-align: center; border-radius: 8px 8px 0 0; margin-bottom: 20px; } header h1 { margin: 0; font-size: 2.2em; letter-spacing: 1px; } .description { text-align: center; font-size: 1.1em; margin-bottom: 30px; color: #555; } .loan-calc-container { padding: 25px; border: 1px solid #e0e0e0; border-radius: 8px; margin-bottom: 30px; background-color: #fefefe; } .loan-calc-container h2 { text-align: center; color: #004a99; margin-top: 0; margin-bottom: 25px; font-size: 1.8em; } .input-group { margin-bottom: 20px; display: flex; flex-direction: column; } .input-group label { margin-bottom: 8px; font-weight: bold; color: #004a99; display: block; } .input-group input[type="number"], .input-group select { padding: 12px 15px; border: 1px solid #ccc; border-radius: 5px; font-size: 1em; transition: border-color 0.3s ease; width: calc(100% – 30px); /* Adjust for padding */ } .input-group input[type="number"]:focus, .input-group select:focus { border-color: #004a99; outline: none; box-shadow: 0 0 0 3px rgba(0, 74, 153, 0.2); } .input-group .helper-text { font-size: 0.85em; color: #666; margin-top: 5px; display: block; } .error-message { color: #dc3545; font-size: 0.8em; margin-top: 5px; height: 1.2em; /* Reserve space for error message */ } button { background-color: #004a99; color: #ffffff; border: none; padding: 12px 25px; border-radius: 5px; font-size: 1.1em; cursor: pointer; transition: background-color 0.3s ease, transform 0.2s ease; margin: 5px; } button:hover { background-color: #003366; transform: translateY(-1px); } button.secondary { background-color: #6c757d; } button.secondary:hover { background-color: #5a6268; } #results { background-color: #e7f3ff; padding: 25px; border-radius: 8px; border: 1px solid #cce5ff; margin-top: 25px; text-align: center; font-size: 1.1em; color: #004a99; } #results h3 { margin-top: 0; color: #004a99; font-size: 1.6em; } .main-result { font-size: 2.2em; font-weight: bold; color: #28a745; margin: 15px 0; padding: 10px; background-color: #d4edda; border-radius: 5px; display: inline-block; min-width: 150px; } .intermediate-results { margin-top: 20px; display: flex; justify-content: space-around; flex-wrap: wrap; gap: 15px; } .intermediate-results div { background-color: #fff; padding: 15px; border-radius: 5px; border: 1px solid #ddd; text-align: center; min-width: 120px; box-shadow: 0 2px 5px rgba(0,0,0,0.05); } .intermediate-results div strong { display: block; font-size: 1.2em; color: #004a99; } .intermediate-results div span { font-size: 0.9em; color: #555; } .formula-explanation { margin-top: 20px; font-size: 0.95em; color: #555; text-align: left; padding: 15px; background-color: #f8f9fa; border-left: 4px solid #004a99; } .chart-container { margin-top: 30px; text-align: center; padding: 20px; background-color: #fefefe; border: 1px solid #e0e0e0; border-radius: 8px; } .chart-container h3 { margin-top: 0; color: #004a99; font-size: 1.6em; margin-bottom: 20px; } table { width: 100%; border-collapse: collapse; margin-top: 20px; margin-bottom: 30px; box-shadow: 0 2px 10px rgba(0,0,0,0.05); } thead { background-color: #004a99; color: #ffffff; } th, td { padding: 12px 15px; text-align: left; border: 1px solid #ddd; } th { font-weight: bold; } tbody tr:nth-child(even) { background-color: #f2f2f2; } tbody tr:hover { background-color: #e9ecef; } caption { font-size: 1.1em; font-weight: bold; color: #333; margin-bottom: 10px; text-align: left; } .article-section { margin-bottom: 40px; padding: 30px; background-color: #ffffff; border-radius: 8px; box-shadow: 0 4px 15px rgba(0, 0, 0, 0.1); } .article-section h2 { color: #004a99; font-size: 2em; margin-top: 0; border-bottom: 2px solid #004a99; padding-bottom: 10px; margin-bottom: 25px; } .article-section h3 { color: #004a99; font-size: 1.6em; margin-top: 30px; margin-bottom: 15px; } .article-section p, .article-section ul, .article-section ol { font-size: 1.1em; margin-bottom: 20px; color: #555; } .article-section ul li, .article-section ol li { margin-bottom: 10px; } .article-section code { background-color: #e7f3ff; padding: 3px 6px; border-radius: 3px; font-family: Consolas, Monaco, 'Andale Mono', 'Ubuntu Mono', monospace; } .faq-item { margin-bottom: 20px; padding: 15px; background-color: #f8f9fa; border-radius: 5px; border-left: 4px solid #004a99; } .faq-item strong { display: block; color: #004a99; font-size: 1.2em; margin-bottom: 8px; } .faq-item p { margin-bottom: 0; font-size: 1.05em; } a { color: #004a99; text-decoration: none; transition: color 0.3s ease; } a:hover { color: #003366; text-decoration: underline; } .internal-links-list { list-style: none; padding: 0; } .internal-links-list li { margin-bottom: 15px; padding: 10px; background-color: #e7f3ff; border-radius: 5px; border-left: 4px solid #004a99; } .internal-links-list li a { font-weight: bold; font-size: 1.15em; display: block; margin-bottom: 5px; } .internal-links-list li p { font-size: 0.95em; color: #555; margin-bottom: 0; } @media (max-width: 768px) { .container { margin: 10px; padding: 15px; } header h1 { font-size: 1.8em; } .loan-calc-container, .article-section { padding: 20px; } .intermediate-results { flex-direction: column; align-items: center; } .intermediate-results div { width: 80%; margin-bottom: 15px; } button { width: calc(100% – 10px); /* Full width for buttons on mobile */ margin: 5px 0; padding: 12px 15px; } .input-group input[type="number"], .input-group select { width: calc(100% – 30px); /* Adjust for padding */ } }

Weighted Average Cost of Capital (WACC) Calculator

Calculate the Weighted Average Cost of Capital (WACC) to understand your company's overall cost of financing. This vital metric helps in investment decisions and valuation.

WACC Calculator

The current market value of all outstanding shares.
The current market value of all outstanding debt (bonds, loans).
The return required by equity investors.
The effective interest rate on your debt before tax.
The company's statutory corporate income tax rate.

Your WACC Results

% Equity Weight
% Debt Weight
% After-Tax Cost of Debt
Weighted Average Cost of Capital (WACC):
–%
Formula Used: WACC = (E/V * Re) + (D/V * Rd * (1 – Tc))
Where: E = Market Value of Equity, D = Market Value of Debt, V = E + D, Re = Cost of Equity, Rd = Cost of Debt, Tc = Corporate Tax Rate.

WACC Component Breakdown

This chart visually represents the contribution of equity and debt (after-tax) to your company's WACC.

Capital Structure Comparison

Visualizes the proportion of equity versus debt in your company's total capital.

Key Input Variables and Their Meaning
Variable Meaning Unit Typical Range
Market Value of Equity (E) The total market worth of a company's outstanding shares. $ Varies widely
Market Value of Debt (D) The total market worth of a company's outstanding debt instruments. $ Varies widely
Cost of Equity (Re) The expected rate of return demanded by equity investors. % 8% – 20%
Cost of Debt (Rd) The effective interest rate a company pays on its borrowings before tax. % 3% – 10%
Corporate Tax Rate (Tc) The statutory tax rate applied to corporate profits. % 15% – 35%

What is Weighted Average Cost of Capital (WACC)?

The Weighted Average Cost of Capital, commonly known as WACC, is a crucial financial metric that represents a company's overall cost of financing. It is calculated by taking the weighted average of the cost of each component of capital, primarily equity and debt. WACC signifies the average rate of return a company expects to pay to its investors (both debt holders and shareholders) to finance its assets. Understanding your company's WACC is fundamental for making sound investment decisions, evaluating potential projects, and assessing the overall financial health and valuation of the business. A lower WACC generally indicates a lower risk for investors and a more efficient use of capital, making the company more attractive for investment.

Who Should Use It: WACC is essential for financial analysts, corporate finance managers, investors, and business owners. It's used in Discounted Cash Flow (DCF) analysis to discount future cash flows back to their present value, helping to determine the intrinsic value of a company. It also serves as a benchmark hurdle rate for new projects; any project expected to yield returns lower than the WACC should ideally be rejected, as it would not adequately compensate investors for the risk they undertake.

Common Misconceptions: A common misconception is that WACC is simply the average of the cost of debt and cost of equity. This ignores the crucial weighting based on the capital structure and the tax deductibility of interest expenses, which significantly lowers the effective cost of debt. Another misconception is that WACC is a static number; in reality, it fluctuates with changes in market interest rates, company risk profiles, and capital structure. Calculating WACC accurately requires careful consideration of market values, not book values, for equity and debt.

WACC Formula and Mathematical Explanation

The calculation of Weighted Average Cost of Capital (WACC) involves combining the costs of different sources of capital, weighted by their proportion in the company's capital structure. The primary formula is:

WACC = (E/V * Re) + (D/V * Rd * (1 – Tc))

Let's break down each component:

  • E (Market Value of Equity): This is the total market value of a company's outstanding shares. It's calculated by multiplying the current stock price by the number of outstanding shares.
  • D (Market Value of Debt): This represents the current market value of all of the company's interest-bearing debt. For publicly traded bonds, this is their market price; for bank loans or private debt, it's often approximated by the book value if market values are not readily available.
  • V (Total Market Value of the Firm): This is the sum of the market values of equity and debt: V = E + D. It represents the total capital invested in the company.
  • Re (Cost of Equity): This is the return required by equity investors. It's often estimated using the Capital Asset Pricing Model (CAPM), which considers the risk-free rate, the stock's beta, and the market risk premium.
  • Rd (Cost of Debt): This is the effective interest rate a company pays on its debt *before* taxes. It can be derived from the yields on the company's outstanding bonds or the interest rates on its loans.
  • Tc (Corporate Tax Rate): This is the company's statutory corporate income tax rate. Interest payments on debt are typically tax-deductible, creating a "tax shield" that reduces the effective cost of debt.

The term (1 - Tc) is applied to the cost of debt because interest expense reduces a company's taxable income, thereby lowering its tax liability. This tax benefit makes the after-tax cost of debt lower than the pre-tax cost.

Variables Table for WACC Calculation

WACC Calculation Variables
Variable Meaning Unit Typical Range
E (Market Value of Equity) Total market capitalization of the company. $ Highly variable
D (Market Value of Debt) Total market value of all outstanding debt. $ Highly variable
V (Total Firm Value) Sum of Market Value of Equity and Debt (E + D). $ Highly variable
Re (Cost of Equity) Required return for equity investors. % 8.0% – 20.0%
Rd (Cost of Debt) Interest rate on company debt before tax. % 3.0% – 10.0%
Tc (Corporate Tax Rate) Company's statutory tax rate. % 15.0% – 35.0%
E/V (Equity Weight) Proportion of equity in the capital structure. Decimal or % 0.0 – 1.0 (0% – 100%)
D/V (Debt Weight) Proportion of debt in the capital structure. Decimal or % 0.0 – 1.0 (0% – 100%)
Rd * (1 – Tc) (After-Tax Cost of Debt) Effective cost of debt after considering tax savings. % 2.0% – 8.0%

Practical Examples of WACC Calculation

Let's illustrate the WACC calculation with two distinct scenarios to highlight its practical application.

Example 1: A Growing Tech Company

Consider "Innovate Solutions Inc.," a publicly traded technology firm.

  • Market Value of Equity (E): $150,000,000
  • Market Value of Debt (D): $50,000,000
  • Cost of Equity (Re): 15.0%
  • Cost of Debt (Rd): 6.0%
  • Corporate Tax Rate (Tc): 25.0%

Calculation Steps:

  1. Calculate Total Firm Value (V): V = E + D = $150,000,000 + $50,000,000 = $200,000,000
  2. Calculate Equity Weight (E/V): $150,000,000 / $200,000,000 = 0.75 or 75%
  3. Calculate Debt Weight (D/V): $50,000,000 / $200,000,000 = 0.25 or 25%
  4. Calculate After-Tax Cost of Debt: Rd * (1 – Tc) = 6.0% * (1 – 0.25) = 6.0% * 0.75 = 4.5%
  5. Calculate WACC: (0.75 * 15.0%) + (0.25 * 4.5%) = 11.25% + 1.125% = 12.375%

Interpretation: Innovate Solutions Inc. has a WACC of approximately 12.38%. This means the company needs to generate at least this return on its investments to satisfy its capital providers. A lower WACC makes it easier to approve projects with expected returns above this threshold. For more on capital structure, explore our capital structure visualization.

Example 2: A Mature Manufacturing Company

Consider "Durable Goods Manufacturing Ltd.," a stable, established company.

  • Market Value of Equity (E): $80,000,000
  • Market Value of Debt (D): $120,000,000
  • Cost of Equity (Re): 10.0%
  • Cost of Debt (Rd): 4.0%
  • Corporate Tax Rate (Tc): 21.0%

Calculation Steps:

  1. Calculate Total Firm Value (V): V = E + D = $80,000,000 + $120,000,000 = $200,000,000
  2. Calculate Equity Weight (E/V): $80,000,000 / $200,000,000 = 0.40 or 40%
  3. Calculate Debt Weight (D/V): $120,000,000 / $200,000,000 = 0.60 or 60%
  4. Calculate After-Tax Cost of Debt: Rd * (1 – Tc) = 4.0% * (1 – 0.21) = 4.0% * 0.79 = 3.16%
  5. Calculate WACC: (0.40 * 10.0%) + (0.60 * 3.16%) = 4.0% + 1.896% = 5.896%

Interpretation: Durable Goods Manufacturing Ltd. has a significantly lower WACC of approximately 5.90%. This is due to its higher proportion of cheaper, tax-advantaged debt and a lower cost of equity, reflecting its perceived lower risk. This lower WACC implies that the company can undertake projects with lower expected returns compared to Innovate Solutions Inc. and still create shareholder value. Understanding the components is key; explore the WACC component breakdown for deeper insights.

How to Use This WACC Calculator

Our WACC calculator simplifies the complex process of determining your company's weighted average cost of capital. Follow these straightforward steps:

  1. Gather Your Data: You'll need accurate figures for the market value of your company's equity, the market value of its debt, its cost of equity, its cost of debt, and its corporate tax rate. Ensure these are current and reflect market conditions.
  2. Input Equity Market Value: Enter the total market value of your company's outstanding shares in the "Total Market Value of Equity ($)" field. This is your market capitalization.
  3. Input Debt Market Value: Enter the total market value of your company's debt (bonds, loans, etc.) in the "Total Market Value of Debt ($)" field. Use market values where possible; otherwise, book values are a common proxy.
  4. Input Cost of Equity: Provide the required rate of return for your equity investors as a percentage in the "Cost of Equity (%)" field. This is often calculated using CAPM.
  5. Input Cost of Debt: Enter the pre-tax interest rate your company pays on its debt in the "Cost of Debt (%)" field.
  6. Input Corporate Tax Rate: Enter your company's statutory corporate tax rate as a percentage in the "Corporate Tax Rate (%)" field.

How to Read Results:

  • Primary Result (WACC): The large, green number displays your company's Weighted Average Cost of Capital. This is the minimum return your investments must achieve to satisfy all capital providers.
  • Intermediate Values: You'll see the calculated weights of equity and debt in your capital structure, along with the crucial after-tax cost of debt. These provide transparency into the WACC calculation.
  • Chart Visualizations: The charts offer intuitive visual representations of your WACC components and capital structure proportions.

Decision-Making Guidance: Use your calculated WACC as a hurdle rate for evaluating new projects or investments. If a project's expected internal rate of return (IRR) is higher than your WACC, it's likely to create value. Conversely, projects with expected returns below the WACC may destroy value. Regularly recalculating WACC ensures your investment decisions are based on up-to-date financial realities. For more on how leverage impacts WACC, see our discussion on Key Factors That Affect WACC Results.

Key Factors That Affect WACC Results

Several critical factors influence a company's Weighted Average Cost of Capital. Understanding these is vital for accurate WACC calculation and strategic financial management:

  1. Capital Structure (Weights of Debt and Equity): The relative proportions of debt and equity significantly impact WACC. A company relying more heavily on debt (higher D/V) might have a lower WACC, especially if debt is cheaper than equity and tax benefits apply. However, excessive debt increases financial risk (risk of bankruptcy), which can raise both the cost of debt and the cost of equity, potentially increasing WACC. This interplay is crucial for optimal capital structure decisions.
  2. Cost of Equity (Re): This is often the largest component of WACC and is driven by systematic risk. Factors influencing the cost of equity include market volatility (beta), the risk-free rate, the equity market risk premium, and company-specific risks (management quality, competitive landscape, growth prospects). Higher perceived risk leads to a higher required return from shareholders, thus increasing WACC. Explore how to calculate this more precisely using CAPM tools.
  3. Cost of Debt (Rd): The interest rates a company pays on its borrowings are directly affected by prevailing market interest rates, the company's credit rating, and the lender's perception of default risk. Companies with strong creditworthiness can borrow at lower rates, reducing Rd and consequently WACC. Changes in monetary policy significantly influence market interest rates.
  4. Corporate Tax Rate (Tc): The tax deductibility of interest payments is a major driver of WACC. A higher corporate tax rate makes the tax shield provided by debt more valuable, lowering the after-tax cost of debt (Rd * (1 – Tc)). Conversely, lower tax rates diminish the benefit of debt financing. Changes in tax laws can therefore directly impact a company's WACC.
  5. Market Conditions and Economic Environment: Broader economic factors play a significant role. During periods of high inflation or economic uncertainty, both the cost of equity and the cost of debt tend to rise as investors demand higher compensation for risk. Fluctuations in currency exchange rates and geopolitical stability can also affect international companies' WACC.
  6. Company-Specific Risk Factors: Beyond market-wide risks, the specific operational and financial risks of a company matter. Factors like management effectiveness, industry cyclicality, regulatory changes, technological disruption, and the success of strategic initiatives all influence the perceived risk and thus the cost of both debt and equity. A strong track record of profitability and stable cash flows generally lowers risk and WACC.
  7. Inflation Expectations: High inflation erodes the purchasing power of future cash flows and increases uncertainty. Investors will demand higher nominal returns (both for equity and debt) to compensate for inflation, leading to higher costs of capital and a higher WACC.

Frequently Asked Questions (FAQ)

What is the ideal capital structure for minimizing WACC?

There isn't a single "ideal" capital structure that minimizes WACC for all companies. It involves a trade-off: debt financing is typically cheaper than equity and offers tax advantages, but too much debt increases financial risk (risk of default), which raises both the cost of debt and the cost of equity. The optimal structure balances these factors to achieve the lowest possible WACC without taking on excessive risk. This often falls within a range rather than a specific point.

Should I use book values or market values for E and D?

You should always use market values for both Equity (E) and Debt (D) when calculating WACC. Market values reflect the current economic reality and investor expectations of future cash flows and risk. Book values are historical costs and do not represent the current worth or cost of capital.

How is the Cost of Equity (Re) typically calculated?

The most common method is the Capital Asset Pricing Model (CAPM). The formula is: Re = Rf + β * (Rm – Rf), where Rf is the risk-free rate (e.g., yield on long-term government bonds), β (beta) is a measure of the stock's volatility relative to the market, and (Rm – Rf) is the equity market risk premium. Other models like the Dividend Discount Model can also be used.

What happens to WACC if interest rates rise?

If market interest rates rise, the cost of debt (Rd) will likely increase. This, in turn, increases the after-tax cost of debt. Depending on the company's capital structure and market sensitivity (beta), the cost of equity (Re) might also rise. Both factors would lead to an increase in the overall WACC.

Can WACC be used for private companies?

Yes, WACC can be calculated for private companies, but it's more challenging. Market values for equity and debt are not readily available. For equity, valuation methods might be used, and for debt, book value might be a closer proxy if market conditions are stable. Estimating the cost of equity is also harder without a publicly traded beta, often requiring comparable company analysis or build-up methods.

Is WACC the same as the hurdle rate for all projects?

WACC serves as a baseline hurdle rate for projects with similar risk profiles to the company's average existing operations. If a proposed project is significantly riskier or less risky than the company's average, its specific risk-adjusted discount rate (which may differ from WACC) should be used instead.

What is the significance of the "tax shield" from debt?

The "tax shield" refers to the reduction in a company's tax liability resulting from the deductibility of interest expenses on debt. This makes the effective cost of debt lower than its pre-tax rate. The formula component (1 - Tc) quantifies this benefit.

How often should WACC be recalculated?

WACC should be recalculated periodically, typically annually, or whenever there are significant changes in the company's capital structure, market interest rates, the company's credit rating, or overall market conditions. Consistent monitoring ensures that investment decisions are based on the most current cost of capital.

How does WACC relate to the Discounted Cash Flow (DCF) model?

WACC is the discount rate used in the DCF model to calculate the present value of a company's projected future free cash flows. It represents the blended rate at which the company expects to finance its investments. By discounting future cash flows at the WACC, analysts can estimate the company's intrinsic value.

Related Tools and Internal Resources

var chartInstance = null; // Global variable for chart instance var capitalStructureChartInstance = null; // Global variable for SVG chart instance function validateInput(value, id, min, max, errorMessageId) { var errorElement = document.getElementById(errorMessageId); errorElement.textContent = "; // Clear previous error if (value === null || value === ") { errorElement.textContent = 'This field cannot be empty.'; return false; } var numValue = parseFloat(value); if (isNaN(numValue)) { errorElement.textContent = 'Please enter a valid number.'; return false; } if (numValue max) { errorElement.textContent = 'Value cannot be greater than ' + max + '.'; return false; } return true; } function updateChart(equityWeight, debtWeight) { var ctx = document.getElementById('waccChart').getContext('2d'); if (chartInstance) { chartInstance.destroy(); } var equityColor = '#007bff'; // Blue for Equity var debtColor = '#28a745'; // Green for After-Tax Debt Cost chartInstance = new Chart(ctx, { type: 'pie', data: { labels: ['Equity Weight', 'After-Tax Debt Weight'], datasets: [{ label: 'Contribution to WACC', data: [equityWeight, debtWeight * (1 – parseFloat(document.getElementById('corporateTaxRate').value || 0)/100)], // Approximate contribution considering tax effect backgroundColor: [ equityColor, debtColor ], borderColor: '#ffffff', borderWidth: 1 }] }, options: { responsive: true, maintainAspectRatio: false, plugins: { legend: { position: 'top', }, title: { display: true, text: 'WACC Component Contribution (Approximation)', font: { size: 14 } } } } }); } function updateCapitalStructureChart(equityValue, debtValue) { var svg = document.getElementById('capitalStructureSvg'); svg.innerHTML = "; // Clear previous elements var width = svg.clientWidth; var height = svg.clientHeight; var totalValue = equityValue + debtValue; if (totalValue === 0) return; var equityPercentage = (equityValue / totalValue) * 100; var debtPercentage = (debtValue / totalValue) * 100; var equityColor = '#004a99'; // Primary Color var debtColor = '#6c757d'; // Secondary Color // Add title var title = document.createElementNS("http://www.w3.org/2000/svg", "text"); title.setAttribute("x", width / 2); title.setAttribute("y", 20); title.setAttribute("text-anchor", "middle"); title.setAttribute("font-size", "16"); title.setAttribute("font-weight", "bold"); title.setAttribute("fill", "#004a99"); title.textContent = "Capital Structure Breakdown"; svg.appendChild(title); // Add legend var legendY = 45; var legendBoxSize = 12; var legendSpacing = 5; var legendTextOffset = 20; // Equity Legend var legendEquityRect = document.createElementNS("http://www.w3.org/2000/svg", "rect"); legendEquityRect.setAttribute("x", (width – 150) / 2); // Center legend block legendEquityRect.setAttribute("y", legendY); legendEquityRect.setAttribute("width", legendBoxSize); legendEquityRect.setAttribute("height", legendBoxSize); legendEquityRect.setAttribute("fill", equityColor); svg.appendChild(legendEquityRect); var legendEquityText = document.createElementNS("http://www.w3.org/2000/svg", "text"); legendEquityText.setAttribute("x", (width – 150) / 2 + legendBoxSize + legendSpacing); legendEquityText.setAttribute("y", legendY + legendBoxSize – 2); legendEquityText.setAttribute("font-size", "12"); legendEquityText.textContent = "Equity (" + equityPercentage.toFixed(1) + "%)"; svg.appendChild(legendEquityText); // Debt Legend var legendDebtRect = document.createElementNS("http://www.w3.org/2000/svg", "rect"); legendDebtRect.setAttribute("x", (width – 150) / 2); legendDebtRect.setAttribute("y", legendY + legendBoxSize + legendSpacing); legendDebtRect.setAttribute("width", legendBoxSize); legendDebtRect.setAttribute("height", legendBoxSize); legendDebtRect.setAttribute("fill", debtColor); svg.appendChild(legendDebtRect); var legendDebtText = document.createElementNS("http://www.w3.org/2000/svg", "text"); legendDebtText.setAttribute("x", (width – 150) / 2 + legendBoxSize + legendSpacing); legendDebtText.setAttribute("y", legendY + 2 * legendBoxSize + 2 * legendSpacing – 2); legendDebtText.setAttribute("font-size", "12"); legendDebtText.textContent = "Debt (" + debtPercentage.toFixed(1) + "%)"; svg.appendChild(legendDebtText); // Create the bars (representing percentages of total value) var barHeight = 60; var barY = height / 2 – barHeight / 2 + 30; // Adjust Y for legend // Equity Bar var equityBar = document.createElementNS("http://www.w3.org/2000/svg", "rect"); equityBar.setAttribute("x", (width – 150) / 2); equityBar.setAttribute("y", barY); equityBar.setAttribute("width", (equityPercentage / 100) * 150); equityBar.setAttribute("height", barHeight); equityBar.setAttribute("fill", equityColor); equityBar.setAttribute("rx", "5"); // Rounded corners equityBar.setAttribute("ry", "5"); svg.appendChild(equityBar); // Debt Bar var debtBar = document.createElementNS("http://www.w3.org/2000/svg", "rect"); debtBar.setAttribute("x", (width – 150) / 2 + (equityPercentage / 100) * 150); debtBar.setAttribute("y", barY); debtBar.setAttribute("width", (debtPercentage / 100) * 150); debtBar.setAttribute("height", barHeight); debtBar.setAttribute("fill", debtColor); debtBar.setAttribute("rx", "5"); // Rounded corners debtBar.setAttribute("ry", "5"); svg.appendChild(debtBar); } function calculateWACC() { var equityMarketValue = parseFloat(document.getElementById('equityMarketValue').value); var debtMarketValue = parseFloat(document.getElementById('debtMarketValue').value); var costOfEquity = parseFloat(document.getElementById('costOfEquity').value); var costOfDebt = parseFloat(document.getElementById('costOfDebt').value); var corporateTaxRate = parseFloat(document.getElementById('corporateTaxRate').value); var isValid = true; if (!validateInput(document.getElementById('equityMarketValue').value, 'equityMarketValue', 0, undefined, 'equityMarketValueError')) isValid = false; if (!validateInput(document.getElementById('debtMarketValue').value, 'debtMarketValue', 0, undefined, 'debtMarketValueError')) isValid = false; if (!validateInput(document.getElementById('costOfEquity').value, 'costOfEquity', 0, 100, 'costOfEquityError')) isValid = false; if (!validateInput(document.getElementById('costOfDebt').value, 'costOfDebt', 0, 100, 'costOfDebtError')) isValid = false; if (!validateInput(document.getElementById('corporateTaxRate').value, 'corporateTaxRate', 0, 100, 'corporateTaxRateError')) isValid = false; if (!isValid) { document.getElementById('waccResult').textContent = '–%'; document.getElementById('equityWeight').textContent = '–'; document.getElementById('debtWeight').textContent = '–'; document.getElementById('afterTaxCostOfDebt').textContent = '–'; if (chartInstance) chartInstance.destroy(); if (capitalStructureChartInstance) capitalStructureChartInstance.innerHTML = "; return; } var totalMarketValue = equityMarketValue + debtMarketValue; var equityWeight = (equityMarketValue / totalMarketValue) * 100; var debtWeight = (debtMarketValue / totalMarketValue) * 100; var afterTaxCostOfDebt = costOfDebt * (1 – corporateTaxRate / 100); var wacc = (equityWeight / 100 * costOfEquity) + (debtWeight / 100 * afterTaxCostOfDebt); document.getElementById('equityWeight').textContent = equityWeight.toFixed(2); document.getElementById('debtWeight').textContent = debtWeight.toFixed(2); document.getElementById('afterTaxCostOfDebt').textContent = afterTaxCostOfDebt.toFixed(2); document.getElementById('waccResult').textContent = wacc.toFixed(2) + '%'; updateChart(equityWeight, debtWeight); updateCapitalStructureChart(equityMarketValue, debtMarketValue); } function resetInputs() { document.getElementById('equityMarketValue').value = '50000000'; document.getElementById('debtMarketValue').value = '20000000'; document.getElementById('costOfEquity').value = '12.5'; document.getElementById('costOfDebt').value = '5.0'; document.getElementById('corporateTaxRate').value = '21'; // Clear error messages document.getElementById('equityMarketValueError').textContent = "; document.getElementById('debtMarketValueError').textContent = "; document.getElementById('costOfEquityError').textContent = "; document.getElementById('costOfDebtError').textContent = "; document.getElementById('corporateTaxRateError').textContent = "; calculateWACC(); } function copyResults() { var equityMarketValue = document.getElementById('equityMarketValue').value; var debtMarketValue = document.getElementById('debtMarketValue').value; var costOfEquity = document.getElementById('costOfEquity').value; var costOfDebt = document.getElementById('costOfDebt').value; var corporateTaxRate = document.getElementById('corporateTaxRate').value; var equityWeight = document.getElementById('equityWeight').textContent; var debtWeight = document.getElementById('debtWeight').textContent; var afterTaxCostOfDebt = document.getElementById('afterTaxCostOfDebt').textContent; var waccResult = document.getElementById('waccResult').textContent; var resultText = "— WACC Calculation Results —\n\n"; resultText += "Key Inputs:\n"; resultText += "- Market Value of Equity: $" + equityMarketValue + "\n"; resultText += "- Market Value of Debt: $" + debtMarketValue + "\n"; resultText += "- Cost of Equity: " + costOfEquity + "%\n"; resultText += "- Cost of Debt (Pre-Tax): " + costOfDebt + "%\n"; resultText += "- Corporate Tax Rate: " + corporateTaxRate + "%\n\n"; resultText += "Calculated Values:\n"; resultText += "- Equity Weight: " + equityWeight + "%\n"; resultText += "- Debt Weight: " + debtWeight + "%\n"; resultText += "- After-Tax Cost of Debt: " + afterTaxCostOfDebt + "%\n\n"; resultText += "Primary Result:\n"; resultText += "Weighted Average Cost of Capital (WACC): " + waccResult + "\n\n"; resultText += "Formula Used: WACC = (E/V * Re) + (D/V * Rd * (1 – Tc))"; try { navigator.clipboard.writeText(resultText).then(function() { // Optional: Show a brief confirmation message var button = event.target; button.textContent = 'Copied!'; setTimeout(function() { button.textContent = 'Copy Results'; }, 2000); }, function(err) { console.error('Failed to copy text: ', err); alert('Failed to copy results. Please copy manually.'); }); } catch (e) { console.error('Clipboard API not available: ', e); alert('Clipboard API not available. Please copy results manually.'); } } // Initialize the chart and calculation on page load window.onload = function() { // Ensure Chart.js is loaded before attempting to draw if (typeof Chart !== 'undefined') { resetInputs(); // This will also call calculateWACC() } else { // Load Chart.js dynamically if not present var script = document.createElement('script'); script.src = 'https://cdn.jsdelivr.net/npm/chart.js'; script.onload = function() { resetInputs(); // Call calculateWACC after Chart.js is loaded }; document.head.appendChild(script); } };

Leave a Comment