The WACC of Edinburgh Investment Trust PLC (EDIN.L) is 11.5%.
| Range | Selected | |
| Cost of equity | 10.50% - 13.70% | 12.10% |
| Tax rate | 0.40% - 0.40% | 0.40% |
| Cost of debt | 4.60% - 7.00% | 5.80% |
| WACC | 9.9% - 13.0% | 11.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.09 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.50% | 13.70% |
| Tax rate | 0.40% | 0.40% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.60% | 7.00% |
| After-tax WACC | 9.9% | 13.0% |
| Selected WACC | 11.5% | |
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 EDIN.L:
cost_of_equity (12.10%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.09) + 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.