The WACC of Inscape Corp (INQ.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.30% - 40.60% | 23.45% |
| Tax rate | 5.70% - 10.40% | 8.05% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.6% - 6.9% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.54 | 5.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 40.60% |
| Tax rate | 5.70% | 10.40% |
| Debt/Equity ratio | 57.23 | 57.23 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.6% | 6.9% |
| Selected WACC | 6.7% | |
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 INQ.TO:
cost_of_equity (23.45%) = risk_free_rate (3.85%) + equity_risk_premium (5.60%) * adjusted_beta (0.54) + 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.