The WACC of Wilson ASA (WILS.OL) is 7.8%.
| Range | Selected | |
| Cost of equity | 9.50% - 12.00% | 10.75% |
| Tax rate | 21.30% - 24.30% | 22.80% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 6.9% - 8.6% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.21 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 12.00% |
| Tax rate | 21.30% | 24.30% |
| Debt/Equity ratio | 0.67 | 0.67 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 6.9% | 8.6% |
| Selected WACC | 7.8% | |
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 WILS.OL:
cost_of_equity (10.75%) = risk_free_rate (3.55%) + equity_risk_premium (5.60%) * adjusted_beta (1.21) + 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.