The WACC of Idorsia Ltd (IDIA.SW) is 7.2%.
| Range | Selected | |
| Cost of equity | 5.40% - 14.20% | 9.80% |
| Tax rate | 0.60% - 0.90% | 0.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.5% - 9.9% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.57 | 1.75 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.40% | 14.20% |
| Tax rate | 0.60% | 0.90% |
| Debt/Equity ratio | 1.47 | 1.47 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.5% | 9.9% |
| Selected WACC | 7.2% | |
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 IDIA.SW:
cost_of_equity (9.80%) = risk_free_rate (1.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.57) + risk_adjustments (1.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.