INCR.TA WACC - Weighted Average Cost of Capital

The WACC of InterCure Ltd (INCR.TA) is 34.2%.

The Cost of Equity of InterCure Ltd (INCR.TA) is 11.25%.

The Cost of Debt of InterCure Ltd (INCR.TA) is 62.10%.

	Range	Selected
Cost of equity	9.50% - 13.00%	11.25%
Tax rate	5.00% - 10.20%	7.60%
Cost of debt	7.00% - 117.20%	62.10%
WACC	8.0% - 60.4%	34.2%

WACC

INCR.TA WACC calculation

Category	Low	High

Long-term bond rate	4.8%	5.3%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.77	1.01

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.50%	13.00%

Tax rate	5.00%	10.20%
Debt/Equity ratio	1.06	1.06
Cost of debt	7.00%	117.20%

After-tax WACC	8.0%	60.4%


Selected WACC	34.2%

INCR.TA'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 INCR.TA:

cost_of_equity (11.25%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (0.77) + 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.