TAYA.TA WACC - Weighted Average Cost of Capital

The WACC of Taya Investment Company Ltd (TAYA.TA) is 8.6%.

The Cost of Equity of Taya Investment Company Ltd (TAYA.TA) is 8.70%.

The Cost of Debt of Taya Investment Company Ltd (TAYA.TA) is 5.40%.

	Range	Selected
Cost of equity	7.60% - 9.80%	8.70%
Tax rate	22.80% - 26.00%	24.40%
Cost of debt	5.40% - 5.40%	5.40%
WACC	7.6% - 9.7%	8.6%

WACC

TAYA.TA WACC calculation

Category	Low	High

Long-term bond rate	4.8%	5.3%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.45	0.55

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.60%	9.80%

Tax rate	22.80%	26.00%
Debt/Equity ratio	0.01	0.01
Cost of debt	5.40%	5.40%

After-tax WACC	7.6%	9.7%


Selected WACC	8.6%

TAYA.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 TAYA.TA:

cost_of_equity (8.70%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * 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.