The WACC of Gulf West Security Network Inc (GWSN) is 3.8%.
Range | Selected | |
Cost of equity | 3.1% - 260902.0% | 130452.55% |
Tax rate | 26.2% - 27.0% | 26.6% |
Cost of debt | 5.0% - 5.0% | 5% |
WACC | 3.7% - 3.9% | 3.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | -1239.83 | 45570.47 |
Additional risk adjustments | 5702.5% | 5703.0% |
Cost of equity | 3.1% | 260902.0% |
Tax rate | 26.2% | 27.0% |
Debt/Equity ratio | 937720 | 937720 |
Cost of debt | 5.0% | 5.0% |
After-tax WACC | 3.7% | 3.9% |
Selected WACC | 3.8% | |
Debt/Equity | Unlevered | |||
Peers | Company Name | ratio | Beta | beta |
GWSN | Gulf West Security Network Inc | 937720 | -2.09 | 0 |
ADMG | Adamant DRI Processing and Minerals Group | 2.49 | -0.37 | -0.13 |
GCCC.V | GCC Global Capital Corp | 4.35 | 1.09 | 0.26 |
NTPY | Netpay International Inc | 54.41 | -0.55 | -0.01 |
PRKV | ParkVida Group Inc | 0.09 | 0.22 | 0.21 |
SLTN | Silverton Energy Inc | 0 | 1.44 | 1.43 |
TIP.H.V | Tyner Resources Ltd | 0.08 | 0.08 | 0.07 |
ZENO | Zenosense Inc | 18.93 | -0.27 | -0.02 |
Low | High | |
Unlevered beta | 0 | 0.1 |
Relevered beta | -1850.99 | 68015.13 |
Adjusted relevered beta | -1239.83 | 45570.47 |
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 GWSN:
cost_of_equity (130,452.55%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (-1239.83) + risk_adjustments (5,702.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.