Corporacion Inmobiliaria Vesta, S.A.B de C.V., American Depositary Shares, each representing ten (10) Common Shares (VTMX) — WACC Analysis
WACC Breakdown
Corporacion Inmobiliaria Vesta, S.A.B de C.V., American Depositary Shares, each representing ten (10) Common Shares (VTMX) has a weighted average cost of capital (WACC) of 8.7%. The cost of equity is 8.7%, derived from a beta of 1.00 and a risk-free rate of 4.5%. The after-tax cost of debt is 4.0%. The capital structure is 100.0% equity and 0.0% debt.
Interpretation
A WACC of 8.7% is moderate, reflecting the market's balanced risk assessment of Corporacion Inmobiliaria Vesta, S.A.B de C.V., American Depositary Shares, each representing ten (10) Common Shares.
Investors can compare VTMX's WACC of 8.7% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.
DeepViews
VALUATION
VTMX WACC: 8.68% for Corporacion Inmobiliaria Vesta, S.A.B de C.V., American Depositary Shares, each representing ten (10) Common Shares
Current inputs imply a 8.68% cost of equity and a 5.00% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.
WACC Calculator
This advanced WACC calculator uses real-time 10-year Treasury rates from FRED, equity risk premiums from Damodaran research, and comprehensive company financial data from SEC EDGAR XBRL filings to provide institutional-grade cost of capital calculations for DCF analysis and investment valuation. Click the info icons next to each input to see detailed data sources and calculation methodologies.
[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs
Values are automatically populated from real data. You can adjust them manually if needed.
4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%
Please enter a valid company ticker to calculate WACC
Corporacion Inmobiliaria Vesta, S.A.B de C.V., American Depositary Shares, each representing ten (10) Common Shares Common Stock (VTMX) WACC Results
Weighted Average Cost of Capital
8.68%
Cost of Equity
8.68%
Risk-Free Rate4.45%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
3.95%
Pre-Tax Cost of Debt5.00%
Tax Rate21.00%
Tax Shield1.05%
Capital Structure
Equity: 100.00%($3215.88M)
Debt: 0.00%($0.00M)
Equity Component
8.68%
100.00% × 8.68%
Debt Component
0.00%
0.00% × 3.95%
Corporacion Inmobiliaria Vesta, S.A.B de C.V., American Depositary Shares, each representing ten (10) Common Shares (VTMX) WACC in context
Corporacion Inmobiliaria Vesta, S.A.B de C.V., American Depositary Shares, each representing ten (10) Common Shares (VTMX) currently screens with an estimated WACC of 8.68%. That blends a 8.68% cost of equity, a 5.00% pre-tax cost of debt, and a 100.00% equity weight into the discount rate you would typically use in a DCF model.
falls into a common range for established public companies and is a practical DCF starting point.
What VTMX WACC implies
A 8.68% discount rate falls into a common range for established public companies and is a practical DCF starting point.
How this page calculates VTMX
This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 100.00% of capital.
What to do next
Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.
Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.
VTMX WACC: 8.68% — Corporacion Inmobiliaria Vesta, S.A.B de C.V., American Depositary Shares, each representing ten (10) Common Shares Cost of Capital (May 2026) | DeepViews