The WACC of Intervest Offices & Warehouses NV (INTO.BR) is 5.7%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.60% | 7.35% |
| Tax rate | 1.20% - 1.50% | 1.35% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.0% - 6.5% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.53 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.60% |
| Tax rate | 1.20% | 1.50% |
| Debt/Equity ratio | 1.05 | 1.05 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.0% | 6.5% |
| Selected WACC | 5.7% | |
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 INTO.BR:
cost_of_equity (7.35%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.53) + 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.