The WACC of Prime Drink Group Corp (PRME.CN) is 12.0%.
| Range | Selected | |
| Cost of equity | 18.40% - 22.40% | 20.40% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 11.0% - 13.0% | 12.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.98 | 2.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.40% | 22.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 11.0% | 13.0% |
| Selected WACC | 12.0% | |
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 PRME.CN:
cost_of_equity (20.40%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (2.98) + 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.