PEN.AX WACC - Weighted Average Cost of Capital

The WACC of Peninsula Energy Ltd (PEN.AX) is 10.2%.

The Cost of Equity of Peninsula Energy Ltd (PEN.AX) is 10.15%.

The Cost of Debt of Peninsula Energy Ltd (PEN.AX) is 5.50%.

	Range	Selected
Cost of equity	8.10% - 12.20%	10.15%
Tax rate	21.50% - 23.20%	22.35%
Cost of debt	4.00% - 7.00%	5.50%
WACC	8.1% - 12.2%	10.2%

WACC

PEN.AX WACC calculation

Category	Low	High

Long-term bond rate	4.0%	4.5%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.79	1.18

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.10%	12.20%

Tax rate	21.50%	23.20%
Debt/Equity ratio	0	0
Cost of debt	4.00%	7.00%

After-tax WACC	8.1%	12.2%


Selected WACC	10.2%

PEN.AX's CAPM model and how its cost of Equity is calculated

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 PEN.AX:

cost_of_equity (10.15%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.79) + 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.