The WACC of Brim hf (BRIM.IC) is 10.2%.
| Range | Selected | |
| Cost of equity | 10.80% - 12.80% | 11.80% |
| Tax rate | 15.70% - 17.70% | 16.70% |
| Cost of debt | 4.80% - 8.80% | 6.80% |
| WACC | 9.0% - 11.4% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 7.1% | 7.6% |
| Equity market risk premium | 6.3% | 7.3% |
| Adjusted beta | 0.58 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 12.80% |
| Tax rate | 15.70% | 17.70% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 4.80% | 8.80% |
| After-tax WACC | 9.0% | 11.4% |
| Selected WACC | 10.2% | |
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 (11.80%) = risk_free_rate (7.35%) + equity_risk_premium (6.80%) * adjusted_beta (0.58) + 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.