The WACC of Pepinnini Minerals Ltd (PNN.AX) is 10.8%.
| Range | Selected | |
| Cost of equity | 13.70% - 20.00% | 16.85% |
| Tax rate | 2.60% - 4.20% | 3.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.3% - 12.4% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.9 | 2.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.70% | 20.00% |
| Tax rate | 2.60% | 4.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.3% | 12.4% |
| Selected WACC | 10.8% | |
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 PNN.AX:
cost_of_equity (16.85%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (1.9) + 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.