CFI.WA WACC - Weighted Average Cost of Capital

The WACC of CFI Holding SA (CFI.WA) is 8.2%.

The Cost of Equity of CFI Holding SA (CFI.WA) is 9.90%.

The Cost of Debt of CFI Holding SA (CFI.WA) is 6.20%.

	Range	Selected
Cost of equity	9.00% - 10.80%	9.90%
Tax rate	13.30% - 15.10%	14.20%
Cost of debt	4.70% - 7.70%	6.20%
WACC	7.2% - 9.3%	8.2%

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	0.55	0.59

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.00%	10.80%

Tax rate	13.30%	15.10%
Debt/Equity ratio	0.57	0.57
Cost of debt	4.70%	7.70%

After-tax WACC	7.2%	9.3%


Selected WACC	8.2%

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 (9.90%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.55) + 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.