EBX.WA WACC - Weighted Average Cost of Capital

The WACC of Ekobox SA (EBX.WA) is 8.9%.

The Cost of Equity of Ekobox SA (EBX.WA) is 8.80%.

The Cost of Debt of Ekobox SA (EBX.WA) is 15.20%.

	Range	Selected
Cost of equity	7.60% - 10.00%	8.80%
Tax rate	18.70% - 24.10%	21.40%
Cost of debt	6.10% - 24.30%	15.20%
WACC	7.5% - 10.3%	8.9%

WACC

EBX.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.33	0.47

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.60%	10.00%

Tax rate	18.70%	24.10%
Debt/Equity ratio	0.04	0.04
Cost of debt	6.10%	24.30%

After-tax WACC	7.5%	10.3%


Selected WACC	8.9%

EBX.WA's CAPM model and how its cost of Equity is calculated

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 EBX.WA:

cost_of_equity (8.80%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.33) + 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.