The WACC of Shekel Brainweigh Ltd (SBW.AX) is 6.4%.
| Range | Selected | |
| Cost of equity | 12.40% - 22.00% | 17.20% |
| Tax rate | 1.70% - 4.60% | 3.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 7.0% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.65 | 2.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.40% | 22.00% |
| Tax rate | 1.70% | 4.60% |
| Debt/Equity ratio | 6.82 | 6.82 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 7.0% |
| Selected WACC | 6.4% | |
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 SBW.AX:
cost_of_equity (17.20%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (1.65) + 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.