TRI.WA WACC - Weighted Average Cost of Capital

The WACC of Triton Development SA (TRI.WA) is 8.1%.

The Cost of Equity of Triton Development SA (TRI.WA) is 9.05%.

The Cost of Debt of Triton Development SA (TRI.WA) is 6.00%.

	Range	Selected
Cost of equity	7.70% - 10.40%	9.05%
Tax rate	5.30% - 9.80%	7.55%
Cost of debt	5.00% - 7.00%	6.00%
WACC	6.9% - 9.4%	8.1%

WACC

TRI.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.34	0.53

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.70%	10.40%

Tax rate	5.30%	9.80%
Debt/Equity ratio	0.35	0.35
Cost of debt	5.00%	7.00%

After-tax WACC	6.9%	9.4%


Selected WACC	8.1%

TRI.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 TRI.WA:

cost_of_equity (9.05%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.34) + 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.