The WACC of Rifco Inc (RFC.V) is 4.9%.
| Range | Selected | |
| Cost of equity | 9.00% - 15.10% | 12.05% |
| Tax rate | 23.20% - 27.80% | 25.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 5.2% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.22 | 1.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 15.10% |
| Tax rate | 23.20% | 27.80% |
| Debt/Equity ratio | 6.08 | 6.08 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 5.2% |
| Selected WACC | 4.9% | |
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 RFC.V:
cost_of_equity (12.05%) = risk_free_rate (3.45%) + equity_risk_premium (5.20%) * adjusted_beta (1.22) + 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.