The WACC of All for One Group SE (A1OS.DE) is 6.4%.
Range | Selected | |
Cost of equity | 6.7% - 9.1% | 7.9% |
Tax rate | 28.8% - 30.3% | 29.55% |
Cost of debt | 4.0% - 4.5% | 4.25% |
WACC | 5.5% - 7.3% | 6.4% |
Category | Low | High |
Long-term bond rate | 2.8% | 3.3% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.76 | 0.87 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.7% | 9.1% |
Tax rate | 28.8% | 30.3% |
Debt/Equity ratio | 0.43 | 0.43 |
Cost of debt | 4.0% | 4.5% |
After-tax WACC | 5.5% | 7.3% |
Selected WACC | 6.4% | |
Debt/Equity | Unlevered | |||
Peers | Company Name | ratio | Beta | beta |
A1OS.DE | All for One Group SE | 0.43 | 0.78 | 0.6 |
ARDYZ.IS | Ard Grup Bilisim Teknolojileri AS | 0.01 | 0.94 | 0.93 |
BPX.WA | BPX SA | 0.02 | -1.08 | -1.06 |
D4T4.L | D4t4 Solutions PLC | 0 | 0.6 | 0.6 |
KFEIN.IS | Kafein Yazilim Hizmetleri Ticaret AS | 0.05 | 0.92 | 0.89 |
NRST.MI | Neurosoft Software Production SA | 0.17 | -0.22 | -0.19 |
SME.WA | Simple SA | 0.07 | 0.13 | 0.13 |
SMRT.L | Smartspace Software PLC | 0.02 | 1.08 | 1.06 |
SPA.L | 1Spatial PLC | 0.11 | 0.35 | 0.33 |
SPR.WA | Spyrosoft SA | 0.04 | 0.65 | 0.63 |
Low | High | |
Unlevered beta | 0.49 | 0.61 |
Relevered beta | 0.64 | 0.81 |
Adjusted relevered beta | 0.76 | 0.87 |
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.