The WACC of Corpfin Capital Prime Retail III SOCIMI SA (YPR3.MC) is 6.8%.
| Range | Selected | |
| Cost of equity | 7.50% - 11.40% | 9.45% |
| Tax rate | 25.00% - 25.00% | 25.00% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.6% - 8.1% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 0.49 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 11.40% |
| Tax rate | 25.00% | 25.00% |
| Debt/Equity ratio | 0.71 | 0.71 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.6% | 8.1% |
| Selected WACC | 6.8% | |
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 YPR3.MC:
cost_of_equity (9.45%) = risk_free_rate (3.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.49) + 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.