The WACC of CTT Correios de Portugal SA (CTT.LS) is 5.2%.
| Range | Selected | |
| Cost of equity | 7.50% - 13.70% | 10.60% |
| Tax rate | 19.90% - 22.90% | 21.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.7% - 5.7% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.67 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 13.70% |
| Tax rate | 19.90% | 22.90% |
| Debt/Equity ratio | 4.23 | 4.23 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.7% | 5.7% |
| Selected WACC | 5.2% | |
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 CTT.LS:
cost_of_equity (10.60%) = risk_free_rate (3.15%) + equity_risk_premium (7.35%) * adjusted_beta (0.67) + 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.