The WACC of VCU Data Management Ltd (536672.BO) is 9.3%.
| Range | Selected | |
| Cost of equity | 12.50% - 17.40% | 14.95% |
| Tax rate | 21.00% - 28.70% | 24.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.2% - 10.5% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.67 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.50% | 17.40% |
| Tax rate | 21.00% | 28.70% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.2% | 10.5% |
| Selected WACC | 9.3% | |
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 536672.BO:
cost_of_equity (14.95%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.67) + 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.