The WACC of AS Creation Tapeten AG (ACWN.DE) is 6.8%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.30% | 8.75% |
| Tax rate | 34.50% - 42.70% | 38.60% |
| Cost of debt | 4.80% - 7.00% | 5.90% |
| WACC | 5.7% - 7.9% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.86 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.30% |
| Tax rate | 34.50% | 42.70% |
| Debt/Equity ratio | 0.6 | 0.6 |
| Cost of debt | 4.80% | 7.00% |
| After-tax WACC | 5.7% | 7.9% |
| Selected WACC | 6.8% | |
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 ACWN.DE:
cost_of_equity (8.75%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (0.86) + 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.