ACOMO.AS WACC - Weighted Average Cost of Capital
The WACC of Amsterdam Commodities NV (ACOMO.AS) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.3% - 7.6% | 6.45% |
| Tax rate | 25.8% - 26.0% | 25.9% |
| Cost of debt | 4.0% - 4.5% | 4.25% |
| WACC | 4.6% - 6.4% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.54 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.3% | 7.6% |
| Tax rate | 25.8% | 26.0% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 4.0% | 4.5% |
| After-tax WACC | 4.6% | 6.4% |
| Selected WACC | 5.5% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| ACOMO.AS | Amsterdam Commodities NV | 0.39 | 0.5 | 0.39 |
| ATP.WA | Atlanta Poland SA | 0.45 | 0.24 | 0.18 |
| BIZIM.IS | Bizim Toptan Satis Magazalari AS | 0.26 | 0.9 | 0.76 |
| ELGEK.AT | Elgeka SA Trade Distributions Representations Industry | 2.31 | 0.22 | 0.08 |
| ICESEA.IC | Iceland Seafood International hf | 1.24 | 0.4 | 0.21 |
| MARR.MI | Marr SpA | 0.66 | 0.58 | 0.39 |
| SLIGR.AS | Sligro Food Group NV | 1 | 0.22 | 0.13 |
| CHEF | Chefs' Warehouse Inc | 0.26 | 1.26 | 1.05 |
| GCL.TO | Colabor Group Inc | 1.04 | 1.19 | 0.67 |
| HFFG | Hf Foods Group Inc | 0.86 | 0.42 | 0.26 |
| Low | High | |
| Unlevered beta | 0.24 | 0.39 |
| Relevered beta | 0.31 | 0.51 |
| Adjusted relevered beta | 0.54 | 0.67 |
ACOMO.AS'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 ACOMO.AS:
cost_of_equity (6.45%) = risk_free_rate (2.85%) + equity_risk_premium (5.60%) * adjusted_beta (0.54) + 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.