WZR.AX
WISR Ltd
Price:  
0.03 
AUD
Volume:  
765,146.00
Australia | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WZR.AX WACC - Weighted Average Cost of Capital

The WACC of WISR Ltd (WZR.AX) is 5.2%.

The Cost of Equity of WISR Ltd (WZR.AX) is 34.85%.
The Cost of Debt of WISR Ltd (WZR.AX) is 5.50%.

Range Selected
Cost of equity 11.50% - 58.20% 34.85%
Tax rate 30.00% - 30.00% 30.00%
Cost of debt 4.00% - 7.00% 5.50%
WACC 3.2% - 7.2% 5.2%
WACC

WZR.AX WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.46 8.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.50% 58.20%
Tax rate 30.00% 30.00%
Debt/Equity ratio 22.59 22.59
Cost of debt 4.00% 7.00%
After-tax WACC 3.2% 7.2%
Selected WACC 5.2%

WZR.AX'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 WZR.AX:

cost_of_equity (34.85%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (1.46) + 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.