ICCT
Icoreconnect Inc
Price:  
2.29 
USD
Volume:  
751,426
United States | Health Care Technology

ICCT WACC - Weighted Average Cost of Capital

The WACC of Icoreconnect Inc (ICCT) is 5.1%.

The Cost of Equity of Icoreconnect Inc (ICCT) is 6.2%.
The Cost of Debt of Icoreconnect Inc (ICCT) is 5.8%.

RangeSelected
Cost of equity5.4% - 7.0%6.2%
Tax rate26.2% - 27.0%26.6%
Cost of debt4.5% - 7.1%5.8%
WACC4.2% - 6.0%5.1%
WACC

ICCT WACC calculation

CategoryLowHigh
Long-term bond rate3.9%4.4%
Equity market risk premium4.6%5.6%
Adjusted beta0.340.38
Additional risk adjustments0.0%0.5%
Cost of equity5.4%7.0%
Tax rate26.2%27.0%
Debt/Equity ratio
1.411.41
Cost of debt4.5%7.1%
After-tax WACC4.2%6.0%
Selected WACC5.1%

ICCT's CAPM model and how its cost of Equity is calculated

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 ICCT:

cost_of_equity (6.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.34) + 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.