SCP.WA WACC - Weighted Average Cost of Capital

The WACC of Scope Fluidics SA (SCP.WA) is 8.9%.

The Cost of Equity of Scope Fluidics SA (SCP.WA) is 8.35%.

The Cost of Debt of Scope Fluidics SA (SCP.WA) is 114.65%.

	Range	Selected
Cost of equity	7.60% - 9.10%	8.35%
Tax rate	0.10% - 0.30%	0.20%
Cost of debt	7.00% - 222.30%	114.65%
WACC	7.6% - 10.2%	8.9%

WACC

SCP.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.32	0.35

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.60%	9.10%

Tax rate	0.10%	0.30%
Debt/Equity ratio	0.01	0.01
Cost of debt	7.00%	222.30%

After-tax WACC	7.6%	10.2%


Selected WACC	8.9%

SCP.WA's CAPM model and how its cost of Equity is calculated

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 SCP.WA:

cost_of_equity (8.35%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.32) + 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.