The WACC of Nabis Holdings Inc (NAB.CN) is 6.1%.
| Range | Selected | |
| Cost of equity | 59.40% - 77.90% | 68.65% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 6.5% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 11.83 | 12.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 59.40% | 77.90% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 25.37 | 25.37 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 6.5% |
| Selected WACC | 6.1% | |
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 NAB.CN:
cost_of_equity (68.65%) = risk_free_rate (3.65%) + equity_risk_premium (5.20%) * adjusted_beta (11.83) + 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.