BCM.WA WACC - Weighted Average Cost of Capital

The WACC of Betacom SA (BCM.WA) is 11.2%.

The Cost of Equity of Betacom SA (BCM.WA) is 11.50%.

The Cost of Debt of Betacom SA (BCM.WA) is 8.60%.

	Range	Selected
Cost of equity	9.90% - 13.10%	11.50%
Tax rate	21.00% - 24.60%	22.80%
Cost of debt	8.60% - 8.60%	8.60%
WACC	9.7% - 12.6%	11.2%

WACC

BCM.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.7	0.9

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.90%	13.10%

Tax rate	21.00%	24.60%
Debt/Equity ratio	0.09	0.09
Cost of debt	8.60%	8.60%

After-tax WACC	9.7%	12.6%


Selected WACC	11.2%

BCM.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 BCM.WA:

cost_of_equity (11.50%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.7) + 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.