The WACC of NAHL Group PLC (NAH.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.30% - 11.40% | 9.35% |
| Tax rate | 3.50% - 6.00% | 4.75% |
| Cost of debt | 4.00% - 5.50% | 4.75% |
| WACC | 6.2% - 9.4% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.55 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 11.40% |
| Tax rate | 3.50% | 6.00% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 4.00% | 5.50% |
| After-tax WACC | 6.2% | 9.4% |
| Selected WACC | 7.8% | |
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 NAH.L:
cost_of_equity (9.35%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.55) + 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.