FRHC WACC - Weighted Average Cost of Capital

The WACC of Freedom Holding Corp (FRHC) is 9.5%.

The Cost of Equity of Freedom Holding Corp (FRHC) is 8.20%.

The Cost of Debt of Freedom Holding Corp (FRHC) is 19.50%.

	Range	Selected
Cost of equity	7.10% - 9.30%	8.20%
Tax rate	16.40% - 21.70%	19.05%
Cost of debt	15.60% - 23.40%	19.50%
WACC	8.1% - 10.8%	9.5%

WACC

FRHC WACC calculation

Category	Low	High

Long-term bond rate	3.9%	4.4%
Equity market risk premium	4.6%	5.6%
Adjusted beta	0.71	0.8

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.10%	9.30%

Tax rate	16.40%	21.70%
Debt/Equity ratio	0.21	0.21
Cost of debt	15.60%	23.40%

After-tax WACC	8.1%	10.8%


Selected WACC	9.5%

FRHC'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 FRHC:

cost_of_equity (8.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.71) + 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.