The WACC of Al Kathiri Holding Company JSC (3008.SR) is 9.3%.
| Range | Selected | |
| Cost of equity | 9.00% - 12.40% | 10.70% |
| Tax rate | 11.40% - 18.20% | 14.80% |
| Cost of debt | 5.40% - 7.00% | 6.20% |
| WACC | 7.9% - 10.7% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 5.9% | 6.4% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.51 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 12.40% |
| Tax rate | 11.40% | 18.20% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 5.40% | 7.00% |
| After-tax WACC | 7.9% | 10.7% |
| Selected WACC | 9.3% | |
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 3008.SR:
cost_of_equity (10.70%) = risk_free_rate (6.15%) + equity_risk_premium (6.60%) * adjusted_beta (0.51) + 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.