The WACC of Aptorum Group Ltd (APM) is 13.1%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.80% | 9.00% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 28.90% - 28.90% | 28.90% |
| WACC | 12.0% - 14.3% | 13.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.73 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.80% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 28.90% | 28.90% |
| After-tax WACC | 12.0% | 14.3% |
| Selected WACC | 13.1% | |
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 APM:
cost_of_equity (9.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * 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.