The WACC of Regis Resources Ltd (RRL.AX) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.30% | 9.55% |
| Tax rate | 29.60% - 29.90% | 29.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.3% - 10.7% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.74 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.30% |
| Tax rate | 29.60% | 29.90% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.3% | 10.7% |
| Selected WACC | 9.0% | |
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 RRL.AX:
cost_of_equity (9.55%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.74) + 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.