The WACC of Vas Infrastructure Ltd (cn) (531574.BO) is 13.7%.
| Range | Selected | |
| Cost of equity | 16.40% - 43.40% | 29.90% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 7.00% - 27.40% | 17.20% |
| WACC | 6.0% - 21.5% | 13.7% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.15 | 3.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.40% | 43.40% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 9.5 | 9.5 |
| Cost of debt | 7.00% | 27.40% |
| After-tax WACC | 6.0% | 21.5% |
| Selected WACC | 13.7% | |
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 531574.BO:
cost_of_equity (29.90%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.15) + 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.