The WACC of Liberty Defense Holdings Ltd (SCAN.V) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.10% - 6.80% | 5.95% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 7.00% - 15.10% | 11.05% |
| WACC | 5.1% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.14 | 0.24 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 6.80% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 7.00% | 15.10% |
| After-tax WACC | 5.1% | 7.6% |
| 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 SCAN.V:
cost_of_equity (5.95%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (0.14) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.