The WACC of International Petroleum Corp (IPCO.ST) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.60% | 8.10% |
| Tax rate | 24.40% - 25.70% | 25.05% |
| Cost of debt | 6.10% - 8.50% | 7.30% |
| WACC | 6.3% - 9.2% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.8 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.60% |
| Tax rate | 24.40% | 25.70% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 6.10% | 8.50% |
| After-tax WACC | 6.3% | 9.2% |
| Selected WACC | 7.7% | |
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 IPCO.ST:
cost_of_equity (8.10%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (0.8) + 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.