The WACC of Ibersol SGPS SA (IBS.LS) is 7.0%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.10% | 8.85% |
| Tax rate | 14.00% - 17.40% | 15.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 7.7% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.69 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.10% |
| Tax rate | 14.00% | 17.40% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 7.7% |
| Selected WACC | 7.0% | |
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 IBS.LS:
cost_of_equity (8.85%) = risk_free_rate (3.15%) + equity_risk_premium (7.35%) * adjusted_beta (0.69) + 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.