INTR.TA
Inter Gamma Investment Company Ltd
Price:  
6,999 
ILS
Volume:  
4,367
Israel | Electronic Equipment, Instruments & Components

INTR.TA WACC - Weighted Average Cost of Capital

The WACC of Inter Gamma Investment Company Ltd (INTR.TA) is 11.0%.

The Cost of Equity of Inter Gamma Investment Company Ltd (INTR.TA) is 11.2%.
The Cost of Debt of Inter Gamma Investment Company Ltd (INTR.TA) is 11.45%.

RangeSelected
Cost of equity9.7% - 12.7%11.2%
Tax rate19.6% - 22.4%21%
Cost of debt8.4% - 14.5%11.45%
WACC9.4% - 12.6%11.0%
WACC

INTR.TA WACC calculation

CategoryLowHigh
Long-term bond rate4.8%5.3%
Equity market risk premium6.1%7.1%
Adjusted beta0.790.97
Additional risk adjustments0.0%0.5%
Cost of equity9.7%12.7%
Tax rate19.6%22.4%
Debt/Equity ratio
0.120.12
Cost of debt8.4%14.5%
After-tax WACC9.4%12.6%
Selected WACC11.0%

INTR.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 INTR.TA:

cost_of_equity (11.20%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (0.79) + 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.