The WACC of IGEN Networks Corp (IGEN) is 7.5%.
| Range | Selected | |
| Cost of equity | 5.20% - 239.80% | 122.50% |
| Tax rate | -% - -% | -% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.0% - 7.9% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | -8.3 | 34.9 |
| Additional risk adjustments | 39.5% | 40.0% |
| Cost of equity | 5.20% | 239.80% |
| Tax rate | -% | -% |
| Debt/Equity ratio | 245.62 | 245.62 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.0% | 7.9% |
| Selected WACC | 7.5% | |
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 IGEN:
cost_of_equity (122.50%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (-8.3) + risk_adjustments (39.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.