The WACC of Gty Technology Holdings Inc (GTYH) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.30% | 6.85% |
| Tax rate | 1.00% - 3.10% | 2.05% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.5% - 8.2% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 0.53 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.30% |
| Tax rate | 1.00% | 3.10% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.5% | 8.2% |
| Selected WACC | 6.8% | |
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 GTYH:
cost_of_equity (6.85%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (0.53) + 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.