The WACC of Cairn Homes PLC (CRN.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.90% | 8.60% |
| Tax rate | 14.00% - 14.10% | 14.05% |
| Cost of debt | 4.70% - 6.40% | 5.55% |
| WACC | 6.9% - 9.4% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.55 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.90% |
| Tax rate | 14.00% | 14.10% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 4.70% | 6.40% |
| After-tax WACC | 6.9% | 9.4% |
| Selected WACC | 8.1% | |
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 CRN.L:
cost_of_equity (8.60%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * 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.