The WACC of 1st Group Ltd (1ST.AX) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.20% | 8.80% |
| Tax rate | 1.90% - 2.90% | 2.40% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 6.5% - 8.9% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.1% | 4.6% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.61 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.20% |
| Tax rate | 1.90% | 2.90% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 6.5% | 8.9% |
| Selected WACC | 7.7% | |
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 1ST.AX:
cost_of_equity (8.80%) = risk_free_rate (4.35%) + equity_risk_premium (6.00%) * adjusted_beta (0.61) + 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.