Skip to content

FuelCell Energy Inc NEW (DE) (FCEL) — WACC Analysis

WACC Breakdown

FuelCell Energy Inc NEW (DE) (FCEL) has a weighted average cost of capital (WACC) of 12.0%. The cost of equity is 12.5%, derived from a beta of 2.09 and a risk-free rate of 5.2%. The after-tax cost of debt is 7.3%. The capital structure is 89.5% equity and 10.5% debt.

Interpretation

A WACC of 12.0% is moderate, reflecting the market's balanced risk assessment of FuelCell Energy Inc NEW (DE).

Investors can compare FCEL's WACC of 12.0% against industry peers to gauge its relative financing costs. A beta of 2.09 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

FCEL WACC: 11.97% for FuelCell Energy Inc NEW (DE)

Current inputs imply a 12.52% cost of equity and a 7.29% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

FuelCell Energy Inc NEW (DE) Common Stock (FCEL) WACC Results
Weighted Average Cost of Capital
11.97%
Cost of Equity
12.52%
Risk-Free Rate5.22%
Beta2.09
Market Risk Premium4.23%
Cost of Debt
7.29%
Pre-Tax Cost of Debt7.29%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 89.50%($1308.85M)
Debt: 10.50%($153.58M)
Equity Component
11.21%
89.50% × 12.52%
Debt Component
0.77%
10.50% × 7.29%

FuelCell Energy Inc NEW (DE) (FCEL) WACC in context

FuelCell Energy Inc NEW (DE) (FCEL) currently screens with an estimated WACC of 11.97%. That blends a 12.52% cost of equity, a 7.29% pre-tax cost of debt, and a 89.50% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What FCEL WACC implies

A 11.97% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates FCEL

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 2.09 and equity accounts for 89.50% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.