The WACC of Majestic Research Services and Solutions Ltd (539229.BO) is 45.4%.
| Range | Selected | |
| Cost of equity | 14.20% - 18.00% | 16.10% |
| Tax rate | 15.10% - 26.50% | 20.80% |
| Cost of debt | 69.80% - 69.80% | 69.80% |
| WACC | 47.9% - 42.9% | 45.4% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.88 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.20% | 18.00% |
| Tax rate | 15.10% | 26.50% |
| Debt/Equity ratio | 2.97 | 2.97 |
| Cost of debt | 69.80% | 69.80% |
| After-tax WACC | 47.9% | 42.9% |
| Selected WACC | 45.4% | |
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 539229.BO:
cost_of_equity (16.10%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (0.88) + 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.