The WACC of Amedeo Air Four Plus Ltd (AA4.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 15.90% - 24.10% | 20.00% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 4.00% - 9.20% | 6.60% |
| WACC | 5.6% - 11.2% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.99 | 2.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.90% | 24.10% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 6.59 | 6.59 |
| Cost of debt | 4.00% | 9.20% |
| After-tax WACC | 5.6% | 11.2% |
| Selected WACC | 8.4% | |
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 AA4.L:
cost_of_equity (20.00%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.99) + 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.