Skip to content

PBF ENERGY INC. (PBF) — WACC Analysis

WACC Breakdown

PBF ENERGY INC. (PBF) has a weighted average cost of capital (WACC) of 8.5%. The cost of equity is 8.6%, derived from a beta of 0.79 and a risk-free rate of 5.0%. The after-tax cost of debt is 7.9%. The capital structure is 82.7% equity and 17.3% debt.

Interpretation

A WACC of 8.5% is moderate, reflecting the market's balanced risk assessment of PBF ENERGY INC..

Investors can compare PBF's WACC of 8.5% against industry peers to gauge its relative financing costs. A beta of 0.79 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

PBF WACC: 8.48% for PBF ENERGY INC.

Current inputs imply a 8.60% cost of equity and a 10.01% 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

PBF ENERGY INC. Common Stock (PBF) WACC Results
Weighted Average Cost of Capital
8.48%
Cost of Equity
8.60%
Risk-Free Rate4.96%
Beta0.79
Market Risk Premium4.23%
Cost of Debt
7.90%
Pre-Tax Cost of Debt10.01%
Tax Rate21.00%
Tax Shield2.10%
Capital Structure
Equity: 82.67%($8344.99M)
Debt: 17.33%($1749.10M)
Equity Component
7.11%
82.67% × 8.60%
Debt Component
1.37%
17.33% × 7.90%

PBF ENERGY INC. (PBF) WACC in context

PBF ENERGY INC. (PBF) currently screens with an estimated WACC of 8.48%. That blends a 8.60% cost of equity, a 10.01% pre-tax cost of debt, and a 82.67% 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 PBF WACC implies

A 8.48% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates PBF

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.79 and equity accounts for 82.67% 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.