The WACC of CRH Medical Corp (CRH.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.30% - 9.80% | 7.55% |
| Tax rate | 19.50% - 22.50% | 21.00% |
| Cost of debt | 5.10% - 7.00% | 6.05% |
| WACC | 5.0% - 8.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.4 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 9.80% |
| Tax rate | 19.50% | 22.50% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 5.10% | 7.00% |
| After-tax WACC | 5.0% | 8.9% |
| Selected WACC | 7.0% | |
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 CRH.TO:
cost_of_equity (7.55%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (0.4) + 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.