The WACC of ANY Biztonsagi Nyomda Nyrt (ANY.BD) is 9.7%.
| Range | Selected | |
| Cost of equity | 9.40% - 11.30% | 10.35% |
| Tax rate | 19.40% - 20.10% | 19.75% |
| Cost of debt | 4.40% - 7.10% | 5.75% |
| WACC | 8.8% - 10.7% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 6.4% | 6.9% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 0.38 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 11.30% |
| Tax rate | 19.40% | 20.10% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.40% | 7.10% |
| After-tax WACC | 8.8% | 10.7% |
| Selected WACC | 9.7% | |
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 ANY.BD:
cost_of_equity (10.35%) = risk_free_rate (6.65%) + equity_risk_premium (8.40%) * adjusted_beta (0.38) + 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.