The WACC of Warehouses Estates Belgium SCA (WEB.BR) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.20% - 12.10% | 9.65% |
| Tax rate | -% - 0.10% | 0.05% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 5.5% - 8.0% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.72 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 12.10% |
| Tax rate | -% | 0.10% |
| Debt/Equity ratio | 1.19 | 1.19 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 5.5% | 8.0% |
| Selected WACC | 6.7% | |
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 WEB.BR:
cost_of_equity (9.65%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.72) + 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.