The WACC of Qatar Gas Transport Nakilat Co Ltd QPSC (QGTS.QA) is 9.4%.
| Range | Selected | |
| Cost of equity | 10.80% - 13.30% | 12.05% |
| Tax rate | 10.00% - 10.00% | 10.00% |
| Cost of debt | 5.80% - 8.60% | 7.20% |
| WACC | 8.2% - 10.7% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 5.0% | 5.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.97 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 13.30% |
| Tax rate | 10.00% | 10.00% |
| Debt/Equity ratio | 0.89 | 0.89 |
| Cost of debt | 5.80% | 8.60% |
| After-tax WACC | 8.2% | 10.7% |
| Selected WACC | 9.4% | |
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 QGTS.QA:
cost_of_equity (12.05%) = risk_free_rate (5.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.97) + 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.