BLIS WACC - Weighted Average Cost of Capital
The WACC of Treasure & Shipwreck Recovery Inc (BLIS) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.3% - 9.9% | 8.1% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 5.7% - 8.5% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.52 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.3% | 9.9% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 5.7% | 8.5% |
| Selected WACC | 7.1% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| BLIS | Treasure & Shipwreck Recovery Inc | 0.3 | 0.62 | 0.51 |
| IZ.V | International Zeolite Corp | 3.63 | -0.62 | -0.17 |
| QSMG | Quest Management Inc | 0.1 | 1.07 | 0.99 |
| VAPR | Vaporbrands International Inc | 0.03 | -1.85 | -1.81 |
| Low | High | |
| Unlevered beta | -0.03 | 0.37 |
| Relevered beta | 0.28 | 0.87 |
| Adjusted relevered beta | 0.52 | 0.91 |
BLIS'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 BLIS:
cost_of_equity (8.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * 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.