The WACC of Interlink Telecom PCL (ITEL.BK) is 8.5%.
| Range | Selected | |
| Cost of equity | 13.90% - 19.80% | 16.85% |
| Tax rate | 19.60% - 20.30% | 19.95% |
| Cost of debt | 4.30% - 7.80% | 6.05% |
| WACC | 6.7% - 10.4% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 1.52 | 1.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.90% | 19.80% |
| Tax rate | 19.60% | 20.30% |
| Debt/Equity ratio | 2.23 | 2.23 |
| Cost of debt | 4.30% | 7.80% |
| After-tax WACC | 6.7% | 10.4% |
| Selected WACC | 8.5% | |
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 ITEL.BK:
cost_of_equity (16.85%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (1.52) + 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.