The WACC of Cranes Software International Ltd (512093.BO) is 6.2%.
| Range | Selected | |
| Cost of equity | 18.30% - 23.70% | 21.00% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.9% - 7.4% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.38 | 1.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.30% | 23.70% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 6.47 | 6.47 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.9% | 7.4% |
| Selected WACC | 6.2% | |
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 512093.BO:
cost_of_equity (21.00%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.38) + 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.