The WACC of West African Resources Ltd (WAF.AX) is 10.9%.
| Range | Selected | |
| Cost of equity | 10.40% - 13.60% | 12.00% |
| Tax rate | 29.50% - 30.70% | 30.10% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 9.3% - 12.4% | 10.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.24 | 1.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 13.60% |
| Tax rate | 29.50% | 30.70% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 9.3% | 12.4% |
| Selected WACC | 10.9% | |
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 WAF.AX:
cost_of_equity (12.00%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (1.24) + 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.