CCC.WA WACC - Weighted Average Cost of Capital

The WACC of CCC SA (CCC.WA) is 10.2%.

The Cost of Equity of CCC SA (CCC.WA) is 11.80%.

The Cost of Debt of CCC SA (CCC.WA) is 6.85%.

	Range	Selected
Cost of equity	10.50% - 13.10%	11.80%
Tax rate	6.70% - 10.40%	8.55%
Cost of debt	5.10% - 8.60%	6.85%
WACC	8.8% - 11.6%	10.2%

WACC

CCC.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.78	0.9

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.50%	13.10%

Tax rate	6.70%	10.40%
Debt/Equity ratio	0.42	0.42
Cost of debt	5.10%	8.60%

After-tax WACC	8.8%	11.6%


Selected WACC	10.2%

CCC.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 CCC.WA:

cost_of_equity (11.80%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.78) + 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.