Cost of equity (CAPM)

11%

a year, the return shareholders require

Risk-free rate

5%

Beta x equity risk premium (1.2 x 5%)

+ 6%

Cost of equity

11%

Each 0.1 change in beta moves the result by 0.5 percentage points.