The WACC of Xenia Venture Capital Ltd (XENA.TA) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.40% - 9.90% | 8.65% |
| Tax rate | 23.00% - 23.00% | 23.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.3% - 9.9% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.4% | 6.4% |
| Adjusted beta | 0.81 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 9.90% |
| Tax rate | 23.00% | 23.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.3% | 9.9% |
| Selected WACC | 8.6% | |
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 XENA.TA:
cost_of_equity (8.65%) = risk_free_rate (3.25%) + equity_risk_premium (5.90%) * adjusted_beta (0.81) + 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.