STORE Capital Corp (STOR) WACC Analysis

As of May 23, 2025, STORE Capital Corp (STOR) carries a Weighted Average Cost of Capital (WACC) of 6.9%. WACC reflects the blended rate STORE Capital Corp must pay to both equity and debt holders.

Within that, the cost of equity is 6.0%, the cost of debt is 4.5%, and the effective tax rate is 0.3%.

Breakdown of WACC Components

• Long-term bond rate: 3.9% – 4.4%
• Equity market risk premium: 4.6% – 5.6%
• Adjusted beta: 0.46 – 0.8
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.48

What It Means for Investors

With a selected WACC of 6.9%, STORE Capital Corp must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.