ASPIRE.ST WACC - Weighted Average Cost of Capital

The WACC of Aspire Global PLC (ASPIRE.ST) is 15.8%.

The Cost of Equity of Aspire Global PLC (ASPIRE.ST) is 7.50%.

The Cost of Debt of Aspire Global PLC (ASPIRE.ST) is 306.95%.

	Range	Selected
Cost of equity	6.40% - 8.60%	7.50%
Tax rate	7.30% - 8.20%	7.75%
Cost of debt	4.00% - 609.90%	306.95%
WACC	6.3% - 25.4%	15.8%

WACC

ASPIRE.ST WACC calculation

Category	Low	High

Long-term bond rate	2.3%	2.8%
Equity market risk premium	4.7%	5.7%
Adjusted beta	0.86	0.91

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.40%	8.60%

Tax rate	7.30%	8.20%
Debt/Equity ratio	0.03	0.03
Cost of debt	4.00%	609.90%

After-tax WACC	6.3%	25.4%


Selected WACC	15.8%

ASPIRE.ST's CAPM model and how its cost of Equity is calculated

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 ASPIRE.ST:

cost_of_equity (7.50%) = risk_free_rate (2.55%) + equity_risk_premium (5.20%) * adjusted_beta (0.86) + 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.