The WACC of Icar Asia Ltd (ICQ.AX) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.00% | 9.50% |
| Tax rate | 1.10% - 1.40% | 1.25% |
| Cost of debt | 4.40% - 4.50% | 4.45% |
| WACC | 7.9% - 10.9% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.91 | 1.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.00% |
| Tax rate | 1.10% | 1.40% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.40% | 4.50% |
| After-tax WACC | 7.9% | 10.9% |
| Selected WACC | 9.4% | |
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 ICQ.AX:
cost_of_equity (9.50%) = risk_free_rate (3.95%) + equity_risk_premium (5.20%) * adjusted_beta (0.91) + 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.