The WACC of Sealink Travel Group Ltd (SLK.AX) is 8.4%.
| Range | Selected | |
| Cost of equity | 8.40% - 11.20% | 9.80% |
| Tax rate | 26.50% - 29.60% | 28.05% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.1% - 9.7% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.99 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 11.20% |
| Tax rate | 26.50% | 29.60% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.1% | 9.7% |
| Selected WACC | 8.4% | |
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 SLK.AX:
cost_of_equity (9.80%) = risk_free_rate (3.95%) + equity_risk_premium (5.20%) * adjusted_beta (0.99) + 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.