The WACC of Lisgrafica Impressao e Artes Graficas SA (LIG.LS) is 4.7%.
| Range | Selected | |
| Cost of equity | 9.20% - 15.30% | 12.25% |
| Tax rate | 9.30% - 10.80% | 10.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 4.7% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.93 | 1.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 15.30% |
| Tax rate | 9.30% | 10.80% |
| Debt/Equity ratio | 41.03 | 41.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 4.7% |
| Selected WACC | 4.7% | |
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 LIG.LS:
cost_of_equity (12.25%) = risk_free_rate (3.15%) + equity_risk_premium (7.35%) * adjusted_beta (0.93) + 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.