Weighted average cost of capital: one rate for all the money
WACC blends the cost of debt after tax with the cost of equity, weighted by how much each supplies. It is the rate used to value a business and to set a hurdle for ordinary projects. This lesson builds it, shows why borrowing is not a free way to lower it, and applies it to Apple, where book weights and market weights differ by almost three points.
- Level
- Beginner
- Reading time
- About 26 minutes
- Know this first
- Cost of equity and CAPM
By the end you will be able to:
- calculate a WACC from the costs and weights of debt and equity
- explain why market values, not book values, give the weights
- say why borrowing more does not simply lower the cost of capital
- use WACC as a discount rate and say when it does not apply
One rate for all the money
A company's money comes from lenders and from owners, and each wants a different return. When the company judges a new factory, values its own business or sets a hurdle for a project, it needs a single rate that stands for the cost of all its money together. That blended rate is the weighted average cost of capital, or WACC. Each source is weighted by its share of the funding, so a company funded mostly by owners has a WACC close to its cost of equity, and one funded mostly by lenders has one close to its after-tax cost of debt.
The last two lessons built the parts. This lesson puts them together, shows the choice of weights that causes most mistakes, and applies the method to Apple, where the answer is very different depending on whether the weights are taken from the accounts or from the market.
The formula
Debt enters after tax, for the reason given in the lesson on the tax shield. Equity enters at its full cost, because dividends are not deductible. Each weight is the share of the funding that source supplies. Suppose a company is 70% equity costing 10.5% and 30% debt costing 5% before tax with tax at 21%. The WACC is 0.70 × 10.5% + 0.30 × 5% × 0.79 = 7.35% + 1.185% = 8.54%.
Which weights
The weights should reflect what each source is worth now, so market values are the standard. For equity that is the market value of the shares: the share price times the number of shares. For debt, market value is close to the amount owed unless rates have moved a great deal, and book debt is a usual stand-in. Using the balance sheet figure for equity is the common error. Book equity records the money put in and the profit kept, less buybacks and losses. It can be a small fraction of what the owners' stake is worth, or even negative. Using it overstates the weight on debt and understates the WACC.
Some analysts use a company's target structure instead of today's, on the argument that the mix changes in the long run. Others use net debt, debt less cash, because cash could repay the debt. Whichever route is taken, it should match the cash flows being discounted and be stated.
Mix the sources
Set the share of capital that is debt, the cost of equity when the company has no debt, the extra return owners ask for each ten points of debt, the interest rate before tax and the tax rate. The left page shows the weights and each cost at this mix. The right page shows the blended cost, and how it compares with the cost of a company with no debt. The extra return for owners matters: as debt rises, owners' returns become riskier, so they ask for more. All settings are illustrative.
With 30% debt, equity costs 10.50% and debt costs 3.95% after tax, so the blended cost of capital is 8.54%. That is 0.46% below the 9.00% with no debt: cheap debt outweighs the higher return owners now want.
Four experiments. First, set debt to 0%. The cost of capital equals the 9% cost of equity. Second, move debt to 30%, the default: owners now ask for 10.5%, debt costs 3.95% after tax, and the blend is 8.54%, below 9%. Cheaper debt more than pays for the higher return owners want. Third, push debt to 60%. The cost of equity reaches 12%, and the blend falls further, to 7.17%. Fourth, with debt at 60%, raise the owners' extra return from 0.5 to 2 points per ten points of debt. Owners now ask for 21.0% and the blend rises to 10.77%, above the 9% of the company with no debt. Whether borrowing lowers the cost of capital depends on how fast owners' demands rise, which is the whole debate about capital structure in one slider.
Why borrowing is not a free lunch
The first experiments might suggest that a company can lower its cost of capital by borrowing more, since debt is cheaper. That reasoning leaves out the effect on owners. When the company borrows, the same operating profit is shared among fewer owners with a fixed claim ahead of them, so their returns swing more and they ask for more. Economists Franco Modigliani and Merton Miller showed that, in a world without tax or costs of failure, the rise in the cost of equity exactly offsets the cheaper debt, and the cost of capital does not change with the mix.
Real companies are not in that world, and two things break the result. Tax makes debt cheaper by the shield, which pulls the WACC down. Costs of financial distress, such as legal fees, lost customers and forced sales of assets, grow as debt rises, which pulls it back up. The trade-off between the two gives each company a range of sensible borrowing. The slider for owners' extra return stands in for how steeply the second effect rises.
Using the WACC
WACC is a discount rate for cash flows that belong to all providers of capital, lenders and owners together. It is the rate at which free cash flow is discounted to value a whole business, and it is the usual hurdle rate for projects that carry the same risk as the existing business. In the lesson on net present value, a project's cash flows were discounted at the required return. WACC is that required return for an average project of the company.
The default blend of 8.54% shows the effect. A project that costs $100,000 and returns $30,000 a year for five years has a net present value of $18,111 at that rate, and of $13,724 at 10%. Because WACC is a single rate, it is right only for projects whose risk matches the company's. A project that is much riskier than the business needs a higher rate, and one that is much safer a lower one.
Apple: the weights change the answer
Apple shows why the choice of weights matters. At 27 September 2025 its debt, commercial paper plus term debt, was $98,657 million, and its book equity $73,733 million. The market value of its shares held outside the company was $3,253,431 million, at 28 March 2025. For the costs, the lesson on the cost of debt gave a range of 4.07% to 4.83% for notes issued in 2025. Take the middle, 4.45%, and the effective tax rate of 15.6% from Apple's income statement, which gives a cost of debt after tax of 3.76%. For the cost of equity, this lesson uses an illustrative 9%, not an estimate of Apple's actual cost.
| Apple, millions of US dollars | Market weights: amount | Market weights: share | Book weights: amount | Book weights: share |
|---|---|---|---|---|
| Equity | 3,253,431 | 97.1% | 73,733 | 42.8% |
| Debt | 98,657 | 2.9% | 98,657 | 57.2% |
| Cost of equity (illustrative) | 9.00% | 9.00% | ||
| Cost of debt after tax (4.45% before tax, 15.6% tax) | 3.76% | 3.76% | ||
| Weighted average cost of capital | 8.85% | 6.00% |
With market weights, debt is only 2.9% of the funding and the WACC comes to 8.85%, almost the same as the cost of equity. With book weights, debt looks like 57.2% of the funding and the WACC falls to 6.00%, nearly three points lower. Same company, same costs, and a difference of 2.8 points from the choice of weights. The book figure is wrong for the purpose, because it measures what has been kept in the business and not what the owners' stake is worth, and Apple's heavy buybacks have shrunk it further.
The result also says something about Apple. When debt is a few percent of funding, the tax shield and the cheap debt move the WACC by only about 0.2 points. For a company like this, the WACC is mostly a question about the cost of equity, and whether the cost of equity is 8% or 10% matters far more than any detail of the debt. And because Apple holds cash and securities of $132,420 million, more than its debt, an analyst using net debt would give debt no weight at all. Each of these is a defensible choice. A reader needs to know which was made.
What the WACC cannot tell you
- It is built from estimates. The cost of equity is the shakiest input, and a one-point change in it changes the WACC by almost as much.
- The weights move. A change in the share price or in borrowing changes the weights, and so the WACC.
- One rate does not fit every project. Projects riskier or safer than the average business need a different rate.
- The tax rate is a judgement. As the previous lesson showed, statutory, marginal and effective rates give different shields.
- Other claims are left out. Leases, pensions and preferred shares are sources of funding that a careful WACC includes. This lesson leaves them out for clarity.
Book weights against market weights
The weights in the cost of capital should be the market values of debt and equity, because those are what investors would have to be paid for today. A common shortcut takes the weights from the balance sheet, and for some companies this gives a seriously wrong result. Apple shows it. Using the same illustrative costs for both calculations, a cost of equity of 9% and a pre-tax cost of debt of 5%, and Apple's effective tax rate of 15.6%, the two approaches give very different answers.
- Book weights: equity of $73,733 million and borrowings of $98,657 million make debt 57.2% of the total, and the cost of capital 6.26%.
- Market weights: equity valued at $3,253,431 million, the market value of non-affiliates' shares stated on the cover of its annual report at 28 March 2025, makes debt 2.9% of the total, and the cost of capital 8.86%.
The weights alone move the answer by 2.6 percentage points. Book equity is small because of years of buybacks, and the cheaper debt gets far too much weight in the book calculation. The market-weight figure is the one that matches how investors price the business. The figures use the market value at a date that does not match the balance sheet date, so they are an illustration of the method, not a measured result.
One company, one rate for each currency
A multinational has cash flows in many currencies, and the cost of capital belongs to the currency of the cash flows, as the earlier lessons showed for equity and debt. In a hypothetical case where the dollar cost of capital is 7.425% (equity at 9% with 70% weight, debt at 5% before tax with 30% weight and a 25% tax rate), the equivalent in yen, when the yen interest rate is 1% and the dollar rate is 4%, is 4.33%. A project with yen cash flows must clear the yen figure, not the dollar one.
A company with a finance arm adds another layer. A manufacturer with a captive lender, like Toyota, has two businesses with very different funding. A single blended cost of capital understates the manufacturing business's risk, and overstates the lender's. A careful analysis values each part with its own cost of capital, or at least tests how far the answer moves with the blend.
Common mistakes
Using book value of equity for the weights
For Apple it changes the answer by about 2.8 points. Use market values.
Forgetting the tax adjustment on debt
The cost of debt in the formula is after tax. Using the pre-tax rate overstates the WACC.
Assuming more debt always lowers the WACC
It does only if owners' demands rise more slowly than the cheap debt saves. The fourth experiment shows the opposite.
Applying the company's WACC to every project
A project with different risk needs a rate that reflects that risk.
Mixing a nominal rate with real cash flows
If cash flows exclude inflation, the rate must too.
Try it yourself
1. A company is 60% equity at a cost of 11% and 40% debt at 6% before tax. The tax rate is 25%. What is the WACC?
Show the working
0.60 × 11% + 0.40 × 6% × 0.75 = 6.6% + 1.8% = 8.4%.
2. A company has 100 million shares at $30 each and $1,000 million of debt at market value. What are the weights?
Show the working
Equity = 100 × 30 = $3,000 million. Total = 3,000 + 1,000 = $4,000 million. Weights: equity 75%, debt 25%.
3. A project is much riskier than the company's usual business. Should it be judged at the company's WACC?
Show the working
No. The WACC reflects the risk of the average project. A riskier project needs a higher rate, or it will look better than it is.
4. Apple's debt is $98,657 million and the market value of equity is $3,253,431 million. What share of funding is debt at market values?
Show the working
98,657 ÷ (98,657 + 3,253,431) = 2.9%.
Where this is used
- An analyst discounts a company's forecast free cash flows at its WACC to value the whole business.
- A finance team sets a hurdle rate for ordinary projects at the company's WACC.
- A regulator sets the allowed return for a utility using a WACC built from its costs of debt and equity.
- An investment committee compares a project's return with the WACC to decide whether to proceed.
Key terms
- WACC
- Weighted average cost of capital: the blended cost of a company's debt and equity.
- Market value of equity
- Share price times the number of shares.
- Book value of equity
- The equity figure on the balance sheet.
- Hurdle rate
- The minimum return a project must earn to be accepted.
- Target capital structure
- The mix of debt and equity a company aims to hold over time.
- Net debt
- Debt less cash and liquid investments.
- Financial distress
- The state of struggling to meet debt payments, with costs that grow as borrowing rises.
Questions people ask
Why use market values for the weights?
Because the weights should show what each source of funding is worth now. Book equity records history and can be far from the value of the owners' stake.
Is a lower WACC always better?
A lower rate makes more projects pass and raises the value of a business, but a WACC is a measure of cost, not a goal. Borrowing to lower it can raise the risk of failure.
Does the WACC change over time?
Yes. The weights move with the share price, and the costs move with interest rates and with how risky the market judges the business to be. A WACC is a figure for a date.
Should the WACC include leases?
A careful analysis treats lease liabilities as debt, and also counts the lease payments consistently in the cash flows. This lesson leaves them out.
Sources and review
- Apple Inc., Form 8-K, Exhibit 99.1: fourth quarter and full-year fiscal 2025 results, filed with the US Securities and Exchange Commission. Source of debt, equity, income before tax and tax provision.
- Apple Inc., Form 10-K for the fiscal year ended 27 September 2025. Source of the market value of shares held by non-affiliates.
- EDGAR Tools, Apple long-term debt disclosures, a data site that reproduces the debt note, for the effective rates on the 2025 notes.
- Corporate Finance Institute, Capital structure, for the debt and equity trade-off.
- ACCA, The capital asset pricing model, part 1, for the cost of equity.
- Apple Inc., Form 10-K for the fiscal year ended 27 September 2025. Source of the market value of shares held by non-affiliates at 28 March 2025, stated on the cover page.
How the numbers were checked: Apple's statements were tied out by code and the weights and WACC under each basis were recomputed twice, once in the long form and once by the closed formula. The calculator was tested against separate arithmetic for more than a thousand combinations, including that the weights always add to 100%, that with no debt the WACC equals the cost of equity, and that the change from the no-debt case matches the difference of the two blends.