The WACC of Elso Hazai Energia Portfolio Nyrt (EHEP.BD) is 11.0%.
| Range | Selected | |
| Cost of equity | 16.10% - 18.70% | 17.40% |
| Tax rate | 9.00% - 9.00% | 9.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 10.3% - 11.6% | 11.0% |
| Category | Low | High |
| Long-term bond rate | 7.7% | 8.2% |
| Equity market risk premium | 6.6% | 7.6% |
| Adjusted beta | 1.27 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.10% | 18.70% |
| Tax rate | 9.00% | 9.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 10.3% | 11.6% |
| Selected WACC | 11.0% | |
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 EHEP.BD:
cost_of_equity (17.40%) = risk_free_rate (7.95%) + equity_risk_premium (7.10%) * adjusted_beta (1.27) + 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.