The WACC of Athena Global Technologies Ltd (517429.BO) is 22.6%.
| Range | Selected | |
| Cost of equity | 19.20% - 23.60% | 21.40% |
| Tax rate | 2.80% - 9.60% | 6.20% |
| Cost of debt | 7.50% - 45.70% | 26.60% |
| WACC | 14.1% - 31.2% | 22.6% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.48 | 1.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.20% | 23.60% |
| Tax rate | 2.80% | 9.60% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 7.50% | 45.70% |
| After-tax WACC | 14.1% | 31.2% |
| Selected WACC | 22.6% | |
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 517429.BO:
cost_of_equity (21.40%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.48) + 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.