The WACC of Carawine Resources Ltd (CWX.AX) is 7.4%.
| Range | Selected | |
| Cost of equity | 5.50% - 9.30% | 7.40% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 5.5% - 9.2% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.09 | 0.53 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.50% | 9.30% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 5.5% | 9.2% |
| Selected WACC | 7.4% | |
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 CWX.AX:
cost_of_equity (7.40%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.09) + risk_adjustments (1.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.