The WACC of TIL Logistics Group Ltd (TLL.NZ) is 7.4%.
| Range | Selected | |
| Cost of equity | 9.80% - 13.90% | 11.85% |
| Tax rate | 23.70% - 27.50% | 25.60% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.8% - 8.0% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.25 | 1.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 13.90% |
| Tax rate | 23.70% | 27.50% |
| Debt/Equity ratio | 2 | 2 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.8% | 8.0% |
| Selected WACC | 7.4% | |
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 TLL.NZ:
cost_of_equity (11.85%) = risk_free_rate (4.15%) + equity_risk_premium (5.20%) * adjusted_beta (1.25) + 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.