EGH.AX WACC - Weighted Average Cost of Capital

The WACC of Eureka Group Holdings Ltd (EGH.AX) is 6.9%.

The Cost of Equity of Eureka Group Holdings Ltd (EGH.AX) is 8.10%.

The Cost of Debt of Eureka Group Holdings Ltd (EGH.AX) is 5.50%.

	Range	Selected
Cost of equity	6.90% - 9.30%	8.10%
Tax rate	25.70% - 29.50%	27.60%
Cost of debt	4.00% - 7.00%	5.50%
WACC	5.8% - 8.1%	6.9%

WACC

EGH.AX WACC calculation

Category	Low	High

Long-term bond rate	4.0%	4.5%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.56	0.7

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.90%	9.30%

Tax rate	25.70%	29.50%
Debt/Equity ratio	0.39	0.39
Cost of debt	4.00%	7.00%

After-tax WACC	5.8%	8.1%


Selected WACC	6.9%

EGH.AX'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 EGH.AX:

cost_of_equity (8.10%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.56) + 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.