BBT.WA WACC - Weighted Average Cost of Capital

The WACC of Boombit SA (BBT.WA) is 10.7%.

The Cost of Equity of Boombit SA (BBT.WA) is 10.65%.

The Cost of Debt of Boombit SA (BBT.WA) is 10.50%.

	Range	Selected
Cost of equity	8.80% - 12.50%	10.65%
Tax rate	19.60% - 25.30%	22.45%
Cost of debt	7.00% - 14.00%	10.50%
WACC	8.8% - 12.5%	10.7%

WACC

BBT.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.52	0.82

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.80%	12.50%

Tax rate	19.60%	25.30%
Debt/Equity ratio	0	0
Cost of debt	7.00%	14.00%

After-tax WACC	8.8%	12.5%


Selected WACC	10.7%

BBT.WA'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 BBT.WA:

cost_of_equity (10.65%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.52) + 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.