The WACC of Intellivate Capital Advisors Ltd (534732.BO) is 17.6%.
| Range | Selected | |
| Cost of equity | 13.00% - 17.70% | 15.35% |
| Tax rate | 26.20% - 28.30% | 27.25% |
| Cost of debt | 26.90% - 26.90% | 26.90% |
| WACC | 16.6% - 18.5% | 17.6% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.74 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.00% | 17.70% |
| Tax rate | 26.20% | 28.30% |
| Debt/Equity ratio | 1.12 | 1.12 |
| Cost of debt | 26.90% | 26.90% |
| After-tax WACC | 16.6% | 18.5% |
| Selected WACC | 17.6% | |
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 534732.BO:
cost_of_equity (15.35%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.74) + 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.