BRIM.IC
Brim hf
Price:  
65.50 
ISK
Volume:  
89,928.00
Iceland | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRIM.IC WACC - Weighted Average Cost of Capital

The WACC of Brim hf (BRIM.IC) is 9.9%.

The Cost of Equity of Brim hf (BRIM.IC) is 11.65%.
The Cost of Debt of Brim hf (BRIM.IC) is 7.45%.

Range Selected
Cost of equity 10.70% - 12.60% 11.65%
Tax rate 18.40% - 20.20% 19.30%
Cost of debt 4.20% - 10.70% 7.45%
WACC 8.4% - 11.3% 9.9%
WACC

BRIM.IC WACC calculation

Category Low High
Long-term bond rate 7.1% 7.6%
Equity market risk premium 6.3% 7.3%
Adjusted beta 0.57 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.70% 12.60%
Tax rate 18.40% 20.20%
Debt/Equity ratio 0.45 0.45
Cost of debt 4.20% 10.70%
After-tax WACC 8.4% 11.3%
Selected WACC 9.9%

BRIM.IC'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 BRIM.IC:

cost_of_equity (11.65%) = risk_free_rate (7.35%) + equity_risk_premium (6.80%) * adjusted_beta (0.57) + 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.