SKBN.TA WACC - Weighted Average Cost of Capital

The WACC of Shikun & Binui Ltd (SKBN.TA) is 7.4%.

The Cost of Equity of Shikun & Binui Ltd (SKBN.TA) is 13.05%.

The Cost of Debt of Shikun & Binui Ltd (SKBN.TA) is 5.75%.

	Range	Selected
Cost of equity	11.40% - 14.70%	13.05%
Tax rate	23.00% - 23.00%	23.00%
Cost of debt	4.50% - 7.00%	5.75%
WACC	6.2% - 8.6%	7.4%

WACC

SKBN.TA WACC calculation

Category	Low	High

Long-term bond rate	4.8%	5.3%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.08	1.25

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.40%	14.70%

Tax rate	23.00%	23.00%
Debt/Equity ratio	1.93	1.93
Cost of debt	4.50%	7.00%

After-tax WACC	6.2%	8.6%


Selected WACC	7.4%

SKBN.TA'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 SKBN.TA:

cost_of_equity (13.05%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (1.08) + 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.