The WACC of Accentro Real Estate AG (A4Y.DE) is 6.1%.
| Range | Selected | |
| Cost of equity | 121.00% - 223.70% | 172.35% |
| Tax rate | 24.90% - 30.00% | 27.45% |
| Cost of debt | 4.30% - 7.00% | 5.65% |
| WACC | 4.7% - 7.6% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 23.17 | 36.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 121.00% | 223.70% |
| Tax rate | 24.90% | 30.00% |
| Debt/Equity ratio | 81.64 | 81.64 |
| Cost of debt | 4.30% | 7.00% |
| After-tax WACC | 4.7% | 7.6% |
| Selected WACC | 6.1% | |
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 A4Y.DE:
cost_of_equity (172.35%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (23.17) + 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.