The WACC of Newtopia Inc (NEWU.V) is 5.9%.
| Range | Selected | |
| Cost of equity | 7.80% - 16.50% | 12.15% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 7.00% - 7.50% | 7.25% |
| WACC | 5.4% - 6.3% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.77 | 1.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 16.50% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 11.4 | 11.4 |
| Cost of debt | 7.00% | 7.50% |
| After-tax WACC | 5.4% | 6.3% |
| Selected WACC | 5.9% | |
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 NEWU.V:
cost_of_equity (12.15%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (0.77) + 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.