The WACC of Saudi Company for Hardware SJSC (4008.SR) is 12.7%.
| Range | Selected | |
| Cost of equity | 9.00% - 16.70% | 12.85% |
| Tax rate | 13.70% - 17.40% | 15.55% |
| Cost of debt | 4.00% - 25.90% | 14.95% |
| WACC | 7.2% - 18.3% | 12.7% |
| Category | Low | High |
| Long-term bond rate | 5.9% | 6.4% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.51 | 1.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 16.70% |
| Tax rate | 13.70% | 17.40% |
| Debt/Equity ratio | 0.48 | 0.48 |
| Cost of debt | 4.00% | 25.90% |
| After-tax WACC | 7.2% | 18.3% |
| Selected WACC | 12.7% | |
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 4008.SR:
cost_of_equity (12.85%) = risk_free_rate (6.15%) + equity_risk_premium (6.60%) * adjusted_beta (0.51) + 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.