BIOSK.AT WACC - Weighted Average Cost of Capital

The WACC of Unibios Holdings SA (BIOSK.AT) is 7.5%.

The Cost of Equity of Unibios Holdings SA (BIOSK.AT) is 8.45%.

The Cost of Debt of Unibios Holdings SA (BIOSK.AT) is 5.00%.

	Range	Selected
Cost of equity	7.10% - 9.80%	8.45%
Tax rate	23.20% - 24.00%	23.60%
Cost of debt	4.20% - 5.80%	5.00%
WACC	6.3% - 8.7%	7.5%

WACC

BIOSK.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	0.43	0.56

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.10%	9.80%

Tax rate	23.20%	24.00%
Debt/Equity ratio	0.25	0.25
Cost of debt	4.20%	5.80%

After-tax WACC	6.3%	8.7%


Selected WACC	7.5%

BIOSK.AT'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 BIOSK.AT:

cost_of_equity (8.45%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.43) + 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.