The WACC of Ero Copper Corp (ERO.TO) is 9.6%.
Range | Selected | |
Cost of equity | 8.50% - 13.70% | 11.10% |
Tax rate | 14.50% - 15.10% | 14.80% |
Cost of debt | 5.40% - 9.80% | 7.60% |
WACC | 7.3% - 12.0% | 9.6% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.06 | 1.57 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.50% | 13.70% |
Tax rate | 14.50% | 15.10% |
Debt/Equity ratio | 0.47 | 0.47 |
Cost of debt | 5.40% | 9.80% |
After-tax WACC | 7.3% | 12.0% |
Selected WACC | 9.6% | |
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 ERO.TO:
cost_of_equity (11.10%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.06) + 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.