The WACC of Phoenix International Ltd (526481.BO) is 12.5%.
| Range | Selected | |
| Cost of equity | 17.10% - 21.80% | 19.45% |
| Tax rate | 30.30% - 45.10% | 37.70% |
| Cost of debt | 9.10% - 12.10% | 10.60% |
| WACC | 11.4% - 13.7% | 12.5% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.23 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 17.10% | 21.80% |
| Tax rate | 30.30% | 45.10% |
| Debt/Equity ratio | 1.14 | 1.14 |
| Cost of debt | 9.10% | 12.10% |
| After-tax WACC | 11.4% | 13.7% |
| Selected WACC | 12.5% | |
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 526481.BO:
cost_of_equity (19.45%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.23) + 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.