The WACC of Grounds Real Estate Development AG (AMMN.DE) is 5.6%.
| Range | Selected | |
| Cost of equity | 12.00% - 43.60% | 27.80% |
| Tax rate | 23.80% - 26.50% | 25.15% |
| Cost of debt | 5.00% - 7.00% | 6.00% |
| WACC | 4.2% - 7.1% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.8 | 6.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.00% | 43.60% |
| Tax rate | 23.80% | 26.50% |
| Debt/Equity ratio | 19.08 | 19.08 |
| Cost of debt | 5.00% | 7.00% |
| After-tax WACC | 4.2% | 7.1% |
| Selected WACC | 5.6% | |
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 AMMN.DE:
cost_of_equity (27.80%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (1.8) + 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.