The WACC of Abdulmohsen Al Hokair Group for Tourism and Development Company CJSC (1820.SR) is 9.2%.
| Range | Selected | |
| Cost of equity | 14.60% - 19.70% | 17.15% |
| Tax rate | 0.40% - 0.60% | 0.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.3% - 10.0% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 5.9% | 6.4% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 1.42 | 1.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.60% | 19.70% |
| Tax rate | 0.40% | 0.60% |
| Debt/Equity ratio | 1.91 | 1.91 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.3% | 10.0% |
| Selected WACC | 9.2% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for 1820.SR:
cost_of_equity (17.15%) = risk_free_rate (6.15%) + equity_risk_premium (6.60%) * adjusted_beta (1.42) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.