The WACC of Terra Firma Capital Corp (TII.V) is 8.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 12.50% | 10.25% |
| Tax rate | 25.10% - 26.90% | 26.00% |
| Cost of debt | 7.60% - 12.40% | 10.00% |
| WACC | 6.3% - 9.9% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.82 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 12.50% |
| Tax rate | 25.10% | 26.90% |
| Debt/Equity ratio | 3.31 | 3.31 |
| Cost of debt | 7.60% | 12.40% |
| After-tax WACC | 6.3% | 9.9% |
| Selected WACC | 8.1% | |
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 TII.V:
cost_of_equity (10.25%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (0.82) + 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.