The WACC of WAA Solar Ltd (541445.BO) is 14.4%.
| Range | Selected | |
| Cost of equity | 13.00% - 17.60% | 15.30% |
| Tax rate | 21.00% - 23.20% | 22.10% |
| Cost of debt | 8.40% - 23.90% | 16.15% |
| WACC | 11.0% - 17.8% | 14.4% |
| Category | Low | High |
| Long-term bond rate | 6.9% | 7.4% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.74 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.00% | 17.60% |
| Tax rate | 21.00% | 23.20% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 8.40% | 23.90% |
| After-tax WACC | 11.0% | 17.8% |
| Selected WACC | 14.4% | |
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 541445.BO:
cost_of_equity (15.30%) = 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.