The WACC of Ayalon Holdings Ltd (AYAL.TA) is 8.5%.
| Range | Selected | |
| Cost of equity | 9.20% - 12.80% | 11.00% |
| Tax rate | 15.30% - 23.20% | 19.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 9.5% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.8% | 5.3% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.72 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 12.80% |
| Tax rate | 15.30% | 23.20% |
| Debt/Equity ratio | 0.58 | 0.58 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 9.5% |
| Selected WACC | 8.5% | |
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 AYAL.TA:
cost_of_equity (11.00%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (0.72) + 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.