The WACC of Story-I Ltd (SRY.AX) is 4.6%.
| Range | Selected | |
| Cost of equity | 6.30% - 11.40% | 8.85% |
| Tax rate | 1.40% - 16.40% | 8.90% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 4.2% - 4.9% | 4.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 11.40% |
| Tax rate | 1.40% | 16.40% |
| Debt/Equity ratio | 9.32 | 9.32 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 4.2% | 4.9% |
| Selected WACC | 4.6% | |
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 SRY.AX:
cost_of_equity (8.85%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.45) + 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.