The WACC of BnSellit Technology Inc (BNSL.CN) is 2.6%.
| Range | Selected | |
| Cost of equity | 1.80% - 3.20% | 2.50% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.2% - 1.9% | 2.6% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | -2.43 | -2.43 |
| Additional risk adjustments | 13.0% | 13.5% |
| Cost of equity | 1.80% | 3.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.2% | 1.9% |
| Selected WACC | 2.6% | |
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 BNSL.CN:
cost_of_equity (2.50%) = risk_free_rate (3.85%) + equity_risk_premium (6.00%) * adjusted_beta (-2.43) + risk_adjustments (13.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.