WKHS has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
WKHS has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
As of today (2024-04-18), Workhorse Group's weighted average cost of capital is 28.91%%. Workhorse Group's ROIC % is -116.60% (calculated using TTM income statement data). Workhorse Group earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
The historical data trend for Workhorse Group's WACC % can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Auto Manufacturers subindustry, Workhorse Group's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Vehicles & Parts industry and Consumer Cyclical sector, Workhorse Group's WACC % distribution charts can be found below:
* The bar in red indicates where Workhorse Group's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC | = | E | / | (E + D) | * | Cost of Equity | + | D | / | (E + D) | * | Cost of Debt | * | (1 - Tax Rate) |
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Workhorse Group's market capitalization (E) is $53.483 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2023, Workhorse Group's latest one-year quarterly average Book Value of Debt (D) is $13.5568 Mil.
a) weight of equity = E / (E + D) = 53.483 / (53.483 + 13.5568) = 0.7978
b) weight of debt = D / (E + D) = 13.5568 / (53.483 + 13.5568) = 0.2022
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.585%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Workhorse Group's beta is 2.10.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.585% + 2.10 * 6% = 17.185%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Dec. 2023, Workhorse Group's interest expense (positive number) was $10.198 Mil. Its total Book Value of Debt (D) is $13.5568 Mil.
Cost of Debt = 10.198 / 13.5568 = 75.2242%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = -0.111 / -124.03 = 0.09%.
Workhorse Group's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC | = | E / (E + D) | * | Cost of Equity | + | D / (E + D) | * | Cost of Debt | * | (1 - Tax Rate) |
= | 0.7978 | * | 17.185% | + | 0.2022 | * | 75.2242% | * | (1 - 0.09%) | |
= | 28.91% |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Workhorse Group (NAS:WKHS) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Workhorse Group's weighted average cost of capital is 28.91%%. Workhorse Group's ROIC % is -116.60% (calculated using TTM income statement data). Workhorse Group earns returns that do not match up to its cost of capital. It will destroy value as it grows.
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Jean Botti | director | 3600 PARK 42 DRIVE, SUITE 160E, SHARONVILLE OH 45241 |
Brandon Torres Declet | director | C/O MEASURE GLOBAL INC., 1701 RHODE ISLAND AVENUE NW, STE 05-103, WASHINGTON DC 20036 |
Stanley Raymond March | officer: VP, Business Development | 100 COMMERCE DRIVE, LOVELAND OH 45140 |
Michael Laurence Clark | director | 828 PRESIDENT STREET, BROOKLYN NY 11215 |
Jacqueline A Dedo | director | 3939 TECHNOLOGY DRIVE, MAUMEE OH 43537 |
Raymond Joseph Chess | director | 1084 ANDANTE CT, OXFORD MI 48370 |
Richard F Dauch | director, officer: Chief Executive Officer | C/O SPARTAN MOTORS INC, 1541 REYNOLDS ROAD, CHARLOTTE MI 48813 |
Harry Demott | director | C/O WORKHORSE GROUP INC.,, 100 COMMERCE DRIVE, LOVELAND OH 45140 |
Austin Scott Miller | director | 100 COMMERCE STREET, LOVELAND OH 45140 |
James Peters | officer: VP, Supply Chain Management | 100 COMMERCE STREET, LOVELAND OH 45140 |
Pamela S. Mader | director | 2522 N 600 E, CRAIGVILLE IN 46731 |
Quigley William G Iii | director | |
Joshua Joseph Anderson | officer: Chief Technology Officer | 100 COMMERCE DRIVE, LOVELAND OH 45140 |
Ryan Wesley Gaul | officer: President, Commercial Vehicles | 21680 HAGGERTY ROAD, NORTHVILLE MI 48167 |
John Wesley Graber | officer: President, Aerospace | C/O ABX AIR, INC., 145 HUNTER DRIVE, WILMINGTON OH 45039 |
From GuruFocus
By Marketwired • 08-16-2023
By Marketwired • 08-01-2023
By sperokesalga sperokesalga • 06-08-2023
By Marketwired • 10-18-2023
By Marketwired • 09-07-2023
By Marketwired • 08-10-2023
By Marketwired • 09-12-2023
By Marketwired • 07-25-2023
By PRNewswire PRNewswire • 06-16-2023
By Marketwired • 08-02-2023
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.