The WACC of Scottish American Investment Company P L C (SAIN.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.60% - 11.50% | 10.05% |
| Tax rate | 2.40% - 3.50% | 2.95% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 8.1% - 10.8% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.76 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 11.50% |
| Tax rate | 2.40% | 3.50% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 8.1% | 10.8% |
| Selected WACC | 9.5% | |
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 SAIN.L:
cost_of_equity (10.05%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.76) + 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.