The WACC of OTT One Nyrt (OTT1.BD) is 10.0%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.10% | 10.00% |
| Tax rate | 12.70% - 15.40% | 14.05% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.9% - 11.1% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 6.4% | 6.9% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 0.31 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.10% |
| Tax rate | 12.70% | 15.40% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.9% | 11.1% |
| Selected WACC | 10.0% | |
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 OTT1.BD:
cost_of_equity (10.00%) = risk_free_rate (6.65%) + equity_risk_premium (8.40%) * adjusted_beta (0.31) + 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.