The WACC of Gulf Marine Services PLC (GMS.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 11.40% - 15.40% | 13.40% |
| Tax rate | 6.40% - 8.40% | 7.40% |
| Cost of debt | 5.10% - 6.60% | 5.85% |
| WACC | 8.5% - 11.3% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.24 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.40% | 15.40% |
| Tax rate | 6.40% | 8.40% |
| Debt/Equity ratio | 0.78 | 0.78 |
| Cost of debt | 5.10% | 6.60% |
| After-tax WACC | 8.5% | 11.3% |
| Selected WACC | 9.9% | |
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 GMS.L:
cost_of_equity (13.40%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.24) + 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.