The WACC of Tubacex SA (TUB.MC) is 12.0%.
| Range | Selected | |
| Cost of equity | 9.20% - 13.30% | 11.25% |
| Tax rate | 11.50% - 13.90% | 12.70% |
| Cost of debt | 5.90% - 23.10% | 14.50% |
| WACC | 6.9% - 17.2% | 12.0% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.82 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 13.30% |
| Tax rate | 11.50% | 13.90% |
| Debt/Equity ratio | 1.45 | 1.45 |
| Cost of debt | 5.90% | 23.10% |
| After-tax WACC | 6.9% | 17.2% |
| Selected WACC | 12.0% | |
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 TUB.MC:
cost_of_equity (11.25%) = risk_free_rate (3.35%) + equity_risk_premium (7.90%) * adjusted_beta (0.82) + 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.