The WACC of CareRx Corp (CRRX.TO) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.10% | 6.25% |
| Tax rate | 4.30% - 20.00% | 12.15% |
| Cost of debt | 4.60% - 6.20% | 5.40% |
| WACC | 5.1% - 6.5% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.34 | 0.4 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 7.10% |
| Tax rate | 4.30% | 20.00% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.60% | 6.20% |
| After-tax WACC | 5.1% | 6.5% |
| Selected WACC | 5.8% | |
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 CRRX.TO:
cost_of_equity (6.25%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.34) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.