The WACC of Jaywing PLC (JWNG.L) is 5.7%.
| Range | Selected | |
| Cost of equity | 11.30% - 26.20% | 18.75% |
| Tax rate | 2.10% - 3.20% | 2.65% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.1% - 7.4% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.23 | 3.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 26.20% |
| Tax rate | 2.10% | 3.20% |
| Debt/Equity ratio | 32.5 | 32.5 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.1% | 7.4% |
| 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 JWNG.L:
cost_of_equity (18.75%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.23) + 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.