The WACC of Nearmap Ltd (NEA.AX) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.70% | 8.20% |
| Tax rate | 12.80% - 18.50% | 15.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 9.6% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.52 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.70% |
| Tax rate | 12.80% | 18.50% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 9.6% |
| Selected WACC | 8.1% | |
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 NEA.AX:
cost_of_equity (8.20%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.52) + 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.