TLRD.TA
Telrad Networks Ltd
Price:  
376.50 
ILS
Volume:  
271,827.00
Israel | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TLRD.TA WACC - Weighted Average Cost of Capital

The WACC of Telrad Networks Ltd (TLRD.TA) is 13.0%.

The Cost of Equity of Telrad Networks Ltd (TLRD.TA) is 12.95%.
The Cost of Debt of Telrad Networks Ltd (TLRD.TA) is 15.25%.

Range Selected
Cost of equity 11.70% - 14.20% 12.95%
Tax rate 11.90% - 16.00% 13.95%
Cost of debt 5.70% - 24.80% 15.25%
WACC 9.3% - 16.6% 13.0%
WACC

TLRD.TA WACC calculation

Category Low High
Long-term bond rate 4.8% 5.3%
Equity market risk premium 6.1% 7.1%
Adjusted beta 1.12 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.70% 14.20%
Tax rate 11.90% 16.00%
Debt/Equity ratio 0.55 0.55
Cost of debt 5.70% 24.80%
After-tax WACC 9.3% 16.6%
Selected WACC 13.0%

TLRD.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 TLRD.TA:

cost_of_equity (12.95%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (1.12) + 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.