The WACC of Glenveagh Properties PLC (GVR.IR) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.80% | 7.40% |
| Tax rate | 14.40% - 15.30% | 14.85% |
| Cost of debt | 4.00% - 10.00% | 7.00% |
| WACC | 5.5% - 8.7% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.56 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.80% |
| Tax rate | 14.40% | 15.30% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 4.00% | 10.00% |
| After-tax WACC | 5.5% | 8.7% |
| Selected WACC | 7.1% | |
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 GVR.IR:
cost_of_equity (7.40%) = risk_free_rate (2.95%) + equity_risk_premium (6.50%) * adjusted_beta (0.56) + 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.