The WACC of Ushdev International Ltd (511736.BO) is 4.6%.
| Range | Selected | |
| Cost of equity | 40.70% - 77.20% | 58.95% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.3% - 5.9% | 4.6% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 4.07 | 7.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 40.70% | 77.20% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 71.81 | 71.81 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.3% | 5.9% |
| Selected WACC | 4.6% | |
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 511736.BO:
cost_of_equity (58.95%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (4.07) + 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.