WACC calculator with levered beta

Cost of capital (WACC) with Hamada levered beta, CAPM adjusted for country risk and size, and conversion to local currency.

1. Capital structure

Unlevered beta (βU)

Debt (D)

Equity (E)

2. Cost of equity

Tax rate (%)

Risk-free rate Rf (%)

Equity risk premium ERP (%)

Country risk premium CRP (%)

Size premium SP (%)

3. Cost of debt

Pre-tax cost of debt Kd (%)

4. Inflation and conversion

Domestic inflation (%)

U.S. inflation (%)

Enter percentages as plain numbers. Example: 5.20 means 5.20%.

Formula

βL = βU × [1 + (1 − t) × D/P] · WACC = Ke × P/(D+P) + Kd(1 − t) × D/(D+P)

Developed by Luis Ángel Meneses Cerón

Academic tool. It does not constitute financial advice or an investment recommendation.