The WACC of Headlam Group PLC (HEAD.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 7.30% - 12.70% | 10.00% |
| Tax rate | 20.90% - 24.20% | 22.55% |
| Cost of debt | 5.90% - 7.00% | 6.45% |
| WACC | 5.9% - 8.6% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.56 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 12.70% |
| Tax rate | 20.90% | 24.20% |
| Debt/Equity ratio | 1.22 | 1.22 |
| Cost of debt | 5.90% | 7.00% |
| After-tax WACC | 5.9% | 8.6% |
| Selected WACC | 7.3% | |
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 HEAD.L:
cost_of_equity (10.00%) = risk_free_rate (4.25%) + 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.