A1OS.DE
All for One Group SE
Price:  
47.7 
EUR
Volume:  
19,539
Germany | IT Services

A1OS.DE WACC - Weighted Average Cost of Capital

The WACC of All for One Group SE (A1OS.DE) is 6.4%.

The Cost of Equity of All for One Group SE (A1OS.DE) is 7.9%.
The Cost of Debt of All for One Group SE (A1OS.DE) is 4.25%.

RangeSelected
Cost of equity6.7% - 9.1%7.9%
Tax rate28.8% - 30.3%29.55%
Cost of debt4.0% - 4.5%4.25%
WACC5.5% - 7.3%6.4%
WACC

A1OS.DE WACC calculation

CategoryLowHigh
Long-term bond rate2.8%3.3%
Equity market risk premium5.1%6.1%
Adjusted beta0.760.87
Additional risk adjustments0.0%0.5%
Cost of equity6.7%9.1%
Tax rate28.8%30.3%
Debt/Equity ratio
0.430.43
Cost of debt4.0%4.5%
After-tax WACC5.5%7.3%
Selected WACC6.4%

A1OS.DE's CAPM model and how its cost of Equity is calculated

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 A1OS.DE:

cost_of_equity (7.90%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (0.76) + 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.