-
calculate the cost of capital for equity, debt, social capital, environmental capital, and integrated capital
-
explain the drivers of the various cost of capital measures
-
relate the costs of the various types of capital to each other
-
apply the appropriate cost of capital measure for valuing a company or project
-
appraise the cost of integrated capital and its implications
13.1 The Cost of Financial Capital
13.1.1 Cost of Equity Capital
Market | USA | Europe | World | |
---|---|---|---|---|
Period | 1928–2021 | 1971–2021 | 1900–2017 | 1900–2017 |
Risk premium over 1-year government bonds | 6.7% | 6.7% | 3.5% | 4.3% |
Risk premium over 10-year government bonds | 5.1% | 4.5% | 3.0% | 3.2% |
Monthly beta | ||||
---|---|---|---|---|
Nike | Adidas | |||
vs S&P500 | vs MSCI World | vs DAX30 | vs MSCI World | |
2-year | 0.80 | 0.80 | 0.81 | 0.94 |
5-year | 0.92 | 0.92 | 0.69 | 0.81 |
10-year | 0.77 | 0.73 | 0.72 | 0.77 |
Average | 0.83 | 0.82 | 0.74 | 0.84 |
Weekly beta | ||||
---|---|---|---|---|
Nike | Adidas | |||
vs S&P500 | vs MSCI World | vs DAX30 | vs MSCI World | |
2-year | 1.16 | 1.20 | 1.22 | 1.17 |
5-year | 1.05 | 1.12 | 1.07 | 1.00 |
10-year | 1.01 | 1.00 | 0.94 | 1.02 |
Average | 1.07 | 1.11 | 1.08 | 1.06 |
vs MSCI World | 5-year monthly beta | 2-year weekly beta | Average beta |
---|---|---|---|
Bakkafrost | 0.41 | 0.48 | 0.45 |
SalMar | 0.31 | 0.21 | 0.26 |
Mowi | 0.70 | 0.46 | 0.58 |
Leroy Seafood | 0.55 | 0.58 | 0.57 |
Austevoll Seafood | 0.64 | 0.59 | 0.62 |
Grieg Seafood | 0.62 | 0.74 | 0.68 |
Norway Royal Salmon | 0.00 | 0.34 | 0.17 |
Average | 0.46 | 0.48 | 0.47 |
Median | 0.55 | 0.48 | 0.57 |
Average (without Royal) | 0.54 | 0.51 | 0.52 |
13.1.2 Cost of Debt Capital
13.1.3 Weighted Average Cost of Capital
Value | Discounted at | Value | Discounted at | ||
---|---|---|---|---|---|
Assets | 100 | ?% | Debt | D = 40 | 2.5% |
Equity | E = 60 | 10% | |||
Enterprise value | V = 100 | ?% | Enterprise value | V = 100 | ?% |
13.1.4 Project Cost of Capital
vs MSCI World | 5-year monthly beta | 2-year weekly beta | E/(E + D) | Unlevered 5-year monthly beta | Unlevered 2-year weekly beta | Average |
---|---|---|---|---|---|---|
Bakkafrost | 0.41 | 0.48 | 0.77 | 0.32 | 0.37 | 0.34 |
SalMar | 0.31 | 0.21 | 0.67 | 0.21 | 0.14 | 0.17 |
Mowi | 0.70 | 0.46 | 0.63 | 0.44 | 0.29 | 0.36 |
Leroy Seafood | 0.55 | 0.58 | 0.71 | 0.39 | 0.41 | 0.40 |
Austevoll Seafood | 0.64 | 0.59 | 0.55 | 0.35 | 0.32 | 0.34 |
Grieg Seafood | 0.62 | 0.74 | 0.64 | 0.39 | 0.47 | 0.43 |
Norway Royal Salmon | 0.00 | 0.34 | 0.58 | 0.00 | 0.20 | 0.10 |
Average | 0.46 | 0.49 | 0.65 | 0.30 | 0.31 | 0.31 |
Median | 0.55 | 0.48 | 0.64 | 0.35 | 0.32 | 0.34 |
Average (without Royal) | 0.54 | 0.51 | 0.66 | 0.35 | 0.33 | 0.34 |
13.2 Integrating Sustainability into the Cost of Financial Capital
13.2.1 Adjusted Cost of Equity Capital
Type of risk premium | Risk premium (in %) |
---|---|
Social risk premium | 1–1.5% |
Environmental risk premium | 1.9% |
13.2.2 Adjusted Cost of Debt Capital
13.2.3 Adjusted WACC
13.3 The Cost of Social and Environmental Capital
Time preference δ | Elasticity η | Growth rate g | Risk parameter L | Discount rate rs |
---|---|---|---|---|
0% | 1.5 | 1.3% | 0.2% | 2.2% |
Medtech company | Value in EUR millions |
---|---|
Financial flows | |
Annual cash flows (in EUR millions) | 450 |
Discount factor | 6.6% |
Financial value (PV in EUR millions) | 6818 |
Social flows | |
Quality life years extended annually | 2000 |
Quality life year in EUR | 75,000 |
Annual social flows (in EUR millions) | 150 |
Discount factor | 2.2% |
Social value (PV in EUR millions) | 6818 |
Company value (in EUR millions) | 13,636 |
Oil company | Value in EUR millions |
---|---|
Financial flows | |
Annual cash flows (in EUR millions) | 800 |
Discount factor | 6.6% |
Financial value (PV in EUR millions) | 12,121 |
Environmental flows | |
Carbon emissions (thousands of tonnes CO2) | 1800 |
Shadow price of emissions, EUR/tonne | 200 |
Annual environmental flows (in EUR millions) | −360 |
Discount factor | 2.2% |
Environmental value (PV in EUR millions) | −16,364 |
Company value (in EUR millions) | −4242 |
13.4 The Cost of Integrated Capital
FV | SV | EV | IV | FV/IV | SV/IV | EV/IV | rFV | rSV | rEV | rIV |
---|---|---|---|---|---|---|---|---|---|---|
100 | 0 | −50 | 50 | 2.0 | 0.0 | −1.0 | 6.0% | 2.2% | 2.2% | 9.8% |
100 | 0 | −40 | 60 | 1.7 | 0.0 | −0.7 | 6.0% | 2.2% | 2.2% | 8.5% |
100 | 0 | −30 | 70 | 1.4 | 0.0 | −0.4 | 6.0% | 2.2% | 2.2% | 7.6% |
100 | 0 | −20 | 80 | 1.3 | 0.0 | −0.3 | 6.0% | 2.2% | 2.2% | 7.0% |
100 | 0 | −10 | 90 | 1.1 | 0.0 | −0.1 | 6.0% | 2.2% | 2.2% | 6.4% |
100 | 0 | 0 | 100 | 1.0 | 0.0 | 0.0 | 6.0% | 2.2% | 2.2% | 6.0% |
100 | 0 | 10 | 110 | 0.9 | 0.0 | 0.1 | 6.0% | 2.2% | 2.2% | 5.7% |
100 | 0 | 20 | 120 | 0.8 | 0.0 | 0.2 | 6.0% | 2.2% | 2.2% | 5.4% |
100 | 0 | 30 | 130 | 0.8 | 0.0 | 0.2 | 6.0% | 2.2% | 2.2% | 5.1% |
100 | 0 | 40 | 140 | 0.7 | 0.0 | 0.3 | 6.0% | 2.2% | 2.2% | 4.9% |
100 | 0 | 50 | 150 | 0.7 | 0.0 | 0.3 | 6.0% | 2.2% | 2.2% | 4.7% |
13.4.1 Adjusted Cost of Capital
FV | SV | EV | IV | βSF | βEF | rFV | rSV | rEV | dynamicrIV | staticrIV |
---|---|---|---|---|---|---|---|---|---|---|
100 | 0 | −50 | 50 | 0 | 0.5 | 7.0% | 2.2% | 2.2% | 11.7% | 9.8% |
100 | 0 | −40 | 60 | 0 | 0.4 | 6.8% | 2.2% | 2.2% | 9.8% | 8.5% |
100 | 0 | −30 | 70 | 0 | 0.3 | 6.6% | 2.2% | 2.2% | 8.4% | 7.6% |
100 | 0 | −20 | 80 | 0 | 0.2 | 6.4% | 2.2% | 2.2% | 7.4% | 7.0% |
100 | 0 | −10 | 90 | 0 | 0.1 | 6.2% | 2.2% | 2.2% | 6.6% | 6.4% |
100 | 0 | 0 | 100 | 0 | 0 | 6.0% | 2.2% | 2.2% | 6.0% | 6.0% |
100 | 0 | 10 | 110 | 0 | −0.1 | 5.8% | 2.2% | 2.2% | 5.5% | 5.7% |
100 | 0 | 20 | 120 | 0 | −0.2 | 5.6% | 2.2% | 2.2% | 5.1% | 5.4% |
100 | 0 | 30 | 130 | 0 | −0.3 | 5.4% | 2.2% | 2.2% | 4.7% | 5.1% |
100 | 0 | 40 | 140 | 0 | −0.4 | 5.2% | 2.2% | 2.2% | 4.4% | 4.9% |
100 | 0 | 50 | 150 | 0 | −0.5 | 5.1% | 2.2% | 2.2% | 4.1% | 4.7% |
13.4.2 Inditex Case Study
IV calculation | Value (Euro billions) |
---|---|
FV (enterprise value) | 79 |
Negative SV | −137 |
Positive SV | 283 |
Negative EV | −183 |
IV | 42 |
13.4.3 Assets Versus Liabilities
Company A | Company B | |||||
---|---|---|---|---|---|---|
Value flows | Cost of capital | Value | Value flows | Cost of capital | Value | |
FV | 6.4 | 8.0% | 80.0 | 6.4 | 8.0% | 80.0 |
EV | −0.4 | 2.2% | −18.2 | 0.2 | 2.2% | 9.1 |
SV | 0.2 | 2.2% | 9.1 | 0.4 | 2.2% | 18.2 |
IV | 6.2 | 70.9 | 7.0 | 107.3 |
Company A | Company B | |||||||
---|---|---|---|---|---|---|---|---|
Value | Value weight | Cost of capital | Weighted CoC | Value | Value weight | Cost of capital | Weighted CoC | |
FV | 80.0 | 113% | 8.0% | 9.0% | 80.0 | 75% | 8.0% | 6.0% |
EV | −18.2 | −26% | 2.2% | −0.6% | 9.1 | 8% | 2.2% | 0.4% |
SV | 9.1 | 13% | 2.2% | 0.3% | 18.2 | 17% | 2.2% | 0.2% |
IV | 70.9 | 100% | 8.7% | 107.3 | 100% | 6.5% |
13.5 Conclusions
-
Adjusted cost of capital includes sustainability (social and environmental factors) in the cost of capital
-
Asset beta measures the beta (see below) for a company without leverage; it is also called the unlevered beta
-
Beta measures the sensitivity of a company’s stock price to general market movements (with reference to market, social or environmental risk)
-
Capital Asset Pricing Model (CAPM) is the main asset pricing model in finance explaining the relationship between risk and return
-
Cost of capital refers to the required return on an investment
-
Factor beta measures the sensitivity of a company’s stock price to specific factors (e.g., the social factor or environmental factor)
-
Factor portfolio is a portfolio with unit risk exposure to a particular risk factor (market, social or environmental risk) and no risk exposure to other factors
-
Financial discount rate or cost of financial capital is the discount rate used to discount financial capital.
-
Industry beta measures the asset beta (see above) for an industry
-
Integrated discount rate or cost of integrated capital is the discount rate used to discount integrated capital (or value)
-
Market index represents an entire stock market and thus tracks the market’s changes over time
-
Market portfolio refers to the portfolio which contains all available assets in a market
-
Risk refers to the variation of future returns
-
Risk-free asset is a safe asset, such as government bills or bonds
-
Risk premium refers the return on a risky asset, such as equities or real estate, minus the return on the risk-free asset,
-
Security market line plots the expected return against the risk (measured by the beta) of each stock
-
Social discount rate is the discount rate for social projects and can be used to discount social and environmental capital.
-
Systematic risk refers to market-wide risk that cannot be diversified in a portfolio
-
WACC (weighted average cost of capital) is the weighted average of equity capital and debt capital