The WACC of Think Childcare Ltd (TNK.AX) is 6.6%.
| Range | Selected | |
| Cost of equity | 9.50% - 12.20% | 10.85% |
| Tax rate | 30.60% - 34.10% | 32.35% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.5% - 7.7% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.22 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 12.20% |
| Tax rate | 30.60% | 34.10% |
| Debt/Equity ratio | 1.45 | 1.45 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.5% | 7.7% |
| Selected WACC | 6.6% | |
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 TNK.AX:
cost_of_equity (10.85%) = risk_free_rate (3.95%) + equity_risk_premium (5.20%) * adjusted_beta (1.22) + 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.