The WACC of Novabase SGPS SA (NBA.LS) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.30% | 8.00% |
| Tax rate | 21.60% - 27.60% | 24.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 9.0% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.56 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.30% |
| Tax rate | 21.60% | 27.60% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 9.0% |
| 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 NBA.LS:
cost_of_equity (8.00%) = risk_free_rate (3.15%) + equity_risk_premium (7.35%) * adjusted_beta (0.56) + 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.