The WACC of Inspired Entertainment Inc (INSE) is 8.3%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.30% | 7.70% |
| Tax rate | 9.20% - 23.40% | 16.30% |
| Cost of debt | 8.70% - 12.40% | 10.55% |
| WACC | 7.2% - 9.4% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.49 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.30% |
| Tax rate | 9.20% | 23.40% |
| Debt/Equity ratio | 1.49 | 1.49 |
| Cost of debt | 8.70% | 12.40% |
| After-tax WACC | 7.2% | 9.4% |
| Selected WACC | 8.3% | |
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 INSE:
cost_of_equity (7.70%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.49) + 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.