The WACC of Parnax Lab Ltd (506128.BO) is 13.0%.
| Range | Selected | |
| Cost of equity | 16.10% - 19.30% | 17.70% |
| Tax rate | 31.50% - 38.90% | 35.20% |
| Cost of debt | 8.60% - 8.90% | 8.75% |
| WACC | 12.1% - 13.9% | 13.0% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.11 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.10% | 19.30% |
| Tax rate | 31.50% | 38.90% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 8.60% | 8.90% |
| After-tax WACC | 12.1% | 13.9% |
| Selected WACC | 13.0% | |
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 506128.BO:
cost_of_equity (17.70%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.11) + 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.