The WACC of N1 Holdings Ltd (N1H.AX) is 4.3%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.60% | 9.50% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.2% - 5.4% | 4.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.67 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.60% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 11.7 | 11.7 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.2% | 5.4% |
| Selected WACC | 4.3% | |
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 N1H.AX:
cost_of_equity (9.50%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.67) + 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.