CFI.WA WACC - Weighted Average Cost of Capital

The WACC of CFI Holding SA (CFI.WA) is 8.4%.

The Cost of Equity of CFI Holding SA (CFI.WA) is 10.95%.

The Cost of Debt of CFI Holding SA (CFI.WA) is 5.35%.

	Range	Selected
Cost of equity	9.80% - 12.10%	10.95%
Tax rate	13.30% - 15.10%	14.20%
Cost of debt	4.00% - 6.70%	5.35%
WACC	7.3% - 9.5%	8.4%

WACC

CFI.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.68	0.76

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.80%	12.10%

Tax rate	13.30%	15.10%
Debt/Equity ratio	0.67	0.67
Cost of debt	4.00%	6.70%

After-tax WACC	7.3%	9.5%


Selected WACC	8.4%

CFI.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 CFI.WA:

cost_of_equity (10.95%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.68) + 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.