The WACC of Fast Finance SA w restrukturyzacji (FFI.WA) is 8.2%.
| Range | Selected | |
| Cost of equity | 15.00% - 21.20% | 18.10% |
| Tax rate | 0.40% - 1.40% | 0.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.5% - 8.9% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 5.5% | 6.0% |
| Equity market risk premium | 6.3% | 7.3% |
| Adjusted beta | 1.5 | 2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.00% | 21.20% |
| Tax rate | 0.40% | 1.40% |
| Debt/Equity ratio | 3.05 | 3.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.5% | 8.9% |
| Selected WACC | 8.2% | |
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 FFI.WA:
cost_of_equity (18.10%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (1.5) + 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.