VTNA WACC - Weighted Average Cost of Capital
The WACC of Vetanova Inc (VTNA) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.4% - 7.4% | 6.4% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 5.2% - 7.1% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.33 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.4% | 7.4% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 5.2% | 7.1% |
| Selected WACC | 6.2% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| VTNA | Vetanova Inc | 11.61 | 0 | 0 |
| ELC.V | Elysee Development Corp | 0.18 | 0.45 | 0.39 |
| ESGW.V | ESG Global Impact Capital Inc | 0.06 | 1.02 | 0.98 |
| FRTD | Fortitude Group Inc | 769.54 | 0.03 | 0 |
| GLAE | Glassbridge Enterprises Inc | 3.98 | 0.17 | 0.04 |
| HPIL | HPIL Holding | 15.83 | 0 | 0 |
| IDEA | Aeon Ventures Inc | 0.3 | -0.86 | -0.7 |
| SCGX | GTEK Industries Inc | 0.01 | -0.42 | -0.42 |
| SUNS | SLR Senior Investment Corp | 1.31 | 0.98 | 0.5 |
| WP.V | Western Pacific Trust Co | 0.23 | 0.88 | 0.76 |
| Low | High | |
| Unlevered beta | 0 | 0.18 |
| Relevered beta | 0 | 0.19 |
| Adjusted relevered beta | 0.33 | 0.46 |
VTNA'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 VTNA:
cost_of_equity (6.40%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.33) + 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.