The WACC of Integrated Financial Services Ltd (500212.BO) is 10.7%.
| Range | Selected | |
| Cost of equity | 15.70% - 19.00% | 17.35% |
| Tax rate | 17.20% - 19.00% | 18.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.9% - 11.5% | 10.7% |
| Category | Low | High |
| Long-term bond rate | 7.5% | 8.0% |
| Equity market risk premium | 6.9% | 7.9% |
| Adjusted beta | 1.18 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.70% | 19.00% |
| Tax rate | 17.20% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.9% | 11.5% |
| Selected WACC | 10.7% | |
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 500212.BO:
cost_of_equity (17.35%) = risk_free_rate (7.75%) + equity_risk_premium (7.40%) * adjusted_beta (1.18) + 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.