The WACC of ADES International Holding PLC (ADES.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.70% | 7.35% |
| Tax rate | 6.70% - 13.90% | 10.30% |
| Cost of debt | 8.40% - 8.60% | 8.50% |
| WACC | 7.0% - 7.9% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 2.4% | 2.9% |
| Equity market risk premium | 4.8% | 5.8% |
| Adjusted beta | 0.73 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.70% |
| Tax rate | 6.70% | 13.90% |
| Debt/Equity ratio | 1.41 | 1.41 |
| Cost of debt | 8.40% | 8.60% |
| After-tax WACC | 7.0% | 7.9% |
| Selected WACC | 7.5% | |
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 ADES.L:
cost_of_equity (7.35%) = risk_free_rate (2.65%) + equity_risk_premium (5.30%) * adjusted_beta (0.73) + 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.