The WACC of Ciscom Corp (CISC.CN) is 4.4%.
| Range | Selected | |
| Cost of equity | 3.40% - 3.90% | 3.65% |
| Tax rate | 19.80% - 25.60% | 22.70% |
| Cost of debt | 7.00% - 8.50% | 7.75% |
| WACC | 4.1% - 4.7% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.53 | -0.53 |
| Additional risk adjustments | 3.0% | 3.5% |
| Cost of equity | 3.40% | 3.90% |
| Tax rate | 19.80% | 25.60% |
| Debt/Equity ratio | 0.48 | 0.48 |
| Cost of debt | 7.00% | 8.50% |
| After-tax WACC | 4.1% | 4.7% |
| Selected WACC | 4.4% | |
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 CISC.CN:
cost_of_equity (3.65%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (-0.53) + risk_adjustments (3.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.