The WACC of ZIM Integrated Shipping Services Ltd (ZIM) is 9.5%.
| Range | Selected | |
| Cost of equity | 11.50% - 16.00% | 13.75% |
| Tax rate | 12.50% - 20.00% | 16.25% |
| Cost of debt | 8.20% - 9.10% | 8.65% |
| WACC | 8.7% - 10.4% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.67 | 1.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.50% | 16.00% |
| Tax rate | 12.50% | 20.00% |
| Debt/Equity ratio | 1.81 | 1.81 |
| Cost of debt | 8.20% | 9.10% |
| After-tax WACC | 8.7% | 10.4% |
| Selected WACC | 9.5% | |
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 ZIM:
cost_of_equity (13.75%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.67) + 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.