SPR.WA WACC - Weighted Average Cost of Capital

The WACC of Spyrosoft SA (SPR.WA) is 11.1%.

The Cost of Equity of Spyrosoft SA (SPR.WA) is 11.45%.

The Cost of Debt of Spyrosoft SA (SPR.WA) is 6.45%.

	Range	Selected
Cost of equity	9.80% - 13.10%	11.45%
Tax rate	13.20% - 16.40%	14.80%
Cost of debt	6.10% - 6.80%	6.45%
WACC	9.5% - 12.7%	11.1%

WACC

SPR.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.67	0.89

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.80%	13.10%

Tax rate	13.20%	16.40%
Debt/Equity ratio	0.05	0.05
Cost of debt	6.10%	6.80%

After-tax WACC	9.5%	12.7%


Selected WACC	11.1%

SPR.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 SPR.WA:

cost_of_equity (11.45%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.67) + 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.