The WACC of Henderson Eurotrust PLC (HNE.L) is 11.1%.
| Range | Selected | |
| Cost of equity | 10.20% - 12.50% | 11.35% |
| Tax rate | 1.70% - 2.20% | 1.95% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 10.0% - 12.3% | 11.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.03 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.20% | 12.50% |
| Tax rate | 1.70% | 2.20% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 10.0% | 12.3% |
| Selected WACC | 11.1% | |
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 HNE.L:
cost_of_equity (11.35%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.03) + 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.