The WACC of Ipic Entertainment Inc (IPIC) is 6.5%.
| Range | Selected | |
| Cost of equity | 1,670,348.20% - 25,011,386.60% | 13,340,867.40% |
| Tax rate | 0.20% - 0.20% | 0.20% |
| Cost of debt | 6.00% - 6.00% | 6.00% |
| WACC | 6.0% - 6.9% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 363118.33 | 4.46631817e+06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 1,670,348.20% | 25,011,386.60% |
| Tax rate | 0.20% | 0.20% |
| Debt/Equity ratio | 2.654717245e+07 | 2.654717245e+07 |
| Cost of debt | 6.00% | 6.00% |
| After-tax WACC | 6.0% | 6.9% |
| Selected WACC | 6.5% | |
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 IPIC:
cost_of_equity (13,340,867.40%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (363118.33) + 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.