The WACC of Sella Capital Real Estate Ltd (SLARL.TA) is 8.2%.
| Range | Selected | |
| Cost of equity | 12.00% - 15.90% | 13.95% |
| Tax rate | 23.00% - 23.00% | 23.00% |
| Cost of debt | 4.00% - 6.30% | 5.15% |
| WACC | 6.9% - 9.6% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.8% | 5.3% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 1.17 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.00% | 15.90% |
| Tax rate | 23.00% | 23.00% |
| Debt/Equity ratio | 1.35 | 1.35 |
| Cost of debt | 4.00% | 6.30% |
| After-tax WACC | 6.9% | 9.6% |
| Selected WACC | 8.2% | |
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 SLARL.TA:
cost_of_equity (13.95%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (1.17) + 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.