Determining WACC for negative shareholder equtiy companies

I'm looking at a company whose shareholder's equity is 0 thanks to a long history of losses (retained earnings is very negative).

How can I determine a WACC for this? The D/E is negative. At this point do I just start assuming an ideal D/E ratio from loosely-related comps?

Thanks for your help.

19 Comments
 
alexpaschYou're supposed to use the market value of equity.

For debt, you're also supposed to use the market value, but book value is often used because it's a good proxy (for equity, book value is not a good proxy).

I am using market value of equity and market value of debt.

 
lavak3
alexpaschYou're supposed to use the market value of equity.

For debt, you're also supposed to use the market value, but book value is often used because it's a good proxy (for equity, book value is not a good proxy).

I am using market value of equity and market value of debt.

Market value of equity can't be less than zero, where are you getting the number from? There are some situations where the enterprise value can be negative (i.e. the value of net cash is greater than the equity), but those are rare and there's always a reason why that is the case...

 
alexpaschBtw, a market value of equity can't be less than zero because that would imply a share price less than zero...

Market value of equity = 0 because the shares don't trade. They're publicly listed in Nevada, but the shares are illiquid, privately held, and have no resale value. Retained earnings is well below 0. That's why equity value is 0...am I being unreasonable?

 

^ was about to post something very similar to what GJones said.

Sucks that you have to do this for a private company...

Wall Street leaders now understand that they made a mistake, one born of their innocent and trusting nature. They trusted ordinary Americans to behave more responsibly than they themselves ever would, and these ordinary Americans betrayed their trust.
 
Best Response

Equity value can be zero if a company is bankrupt, but it can't be less than zero...

I would go with what GJones said if you have no info on which to get an equity value. I would not assume zero. The equity has to have some value or else the company is bankrupt...

Are you doing this for work or school? If for work, then you can just model out the cash flows and calculate an IRR, almost no one uses WACC for real work...it's more of an academia thing...

 

Answered my own question with some help from you folk:

Assets = Liabilities + shareholder's equity. In this company Liabilities = $30m. Assets= $16m. Owner's equity = $14m. In particular, owner's equity has $4m in paid-in capital and -$18m in retained earnings. I guess this is the book value of equity, and that can be negative.

The market value is unknown because the shares don't trade and don't have a price. There is no market. You can use a waterfall to determine what the share prices will be at certain valuations, but linking the EV to share price and share price to EV will be recursive and a pain.

I just ended up using the industry's D/E ratio (which, by the way, is THIRTY. 30.) and calculated the EV.

 

Obviously tremendously old, but in case someone stumbles across this, with IRR and WACC it's implicitly the same result, just an issue of perspective.

 

Ducimus dolore excepturi ex quia doloremque corporis placeat et. Earum dicta ut in ipsam odio vero sequi harum. Ut iusto laborum enim molestias.

Ut praesentium quia est architecto illum qui qui. Omnis voluptatem corrupti quia eum quidem sit vitae pariatur. Est distinctio quia rerum iusto aspernatur. Consequuntur reiciendis eius atque quas.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • Morgan Stanley 05 98.3%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (78) $151
  • Intern/Summer Analyst (72) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Linda Abraham's picture
Linda Abraham
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”