The WACC of Home Capital Group Inc (HCG.TO) is 6.2%.
| Range | Selected | |
| Cost of equity | 10.80% - 15.40% | 13.10% |
| Tax rate | 26.60% - 26.70% | 26.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 6.8% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.49 | 1.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 15.40% |
| Tax rate | 26.60% | 26.70% |
| Debt/Equity ratio | 2.76 | 2.76 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 6.8% |
| Selected WACC | 6.2% | |
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 HCG.TO:
cost_of_equity (13.10%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.49) + 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.