The WACC of Let's Explore Group PLC (LETS.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.30% | 9.90% |
| Tax rate | 0.90% - 1.60% | 1.25% |
| Cost of debt | 7.00% - 11.50% | 9.25% |
| WACC | 8.4% - 11.3% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 0.63 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.30% |
| Tax rate | 0.90% | 1.60% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 11.50% |
| After-tax WACC | 8.4% | 11.3% |
| Selected WACC | 9.9% | |
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 LETS.L:
cost_of_equity (9.90%) = risk_free_rate (4.65%) + equity_risk_premium (6.90%) * adjusted_beta (0.63) + 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.