The WACC of Siguldas Ciltslietu Un Maksligas Apseklosanas Stacija AS (SCM1R.RG) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.30% - 5.90% | 5.10% |
| Tax rate | 3.40% - 3.60% | 3.50% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 4.5% - 6.0% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.48 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.30% | 5.90% |
| Tax rate | 3.40% | 3.60% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 4.5% | 6.0% |
| Selected WACC | 5.2% | |
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 SCM1R.RG:
cost_of_equity (5.10%) = risk_free_rate (1.25%) + equity_risk_premium (7.35%) * adjusted_beta (0.48) + 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.