TLS.WA WACC - Weighted Average Cost of Capital

The WACC of Telestrada SA (TLS.WA) is 10.7%.

The Cost of Equity of Telestrada SA (TLS.WA) is 11.25%.

The Cost of Debt of Telestrada SA (TLS.WA) is 5.00%.

	Range	Selected
Cost of equity	9.90% - 12.60%	11.25%
Tax rate	18.00% - 19.90%	18.95%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.5% - 11.9%	10.7%

WACC

TLS.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.7	0.82

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.90%	12.60%

Tax rate	18.00%	19.90%
Debt/Equity ratio	0.08	0.08
Cost of debt	5.00%	5.00%

After-tax WACC	9.5%	11.9%


Selected WACC	10.7%

TLS.WA'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 TLS.WA:

cost_of_equity (11.25%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.7) + 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.