BNT1.DE
Eyemaxx Real Estate AG
Price:  
0.59 
Volume:  
274,929.00
Germany | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BNT1.DE WACC - Weighted Average Cost of Capital

The WACC of Eyemaxx Real Estate AG (BNT1.DE) is 5.7%.

The Cost of Equity of Eyemaxx Real Estate AG (BNT1.DE) is 20.65%.
The Cost of Debt of Eyemaxx Real Estate AG (BNT1.DE) is 7.15%.

Range Selected
Cost of equity 15.40% - 25.90% 20.65%
Tax rate 21.90% - 27.00% 24.45%
Cost of debt 7.00% - 7.30% 7.15%
WACC 5.7% - 5.8% 5.7%
WACC

BNT1.DE WACC calculation

Category Low High
Long-term bond rate 2.0% 2.5%
Equity market risk premium 4.7% 5.7%
Adjusted beta 2.82 3.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.40% 25.90%
Tax rate 21.90% 27.00%
Debt/Equity ratio 44.52 44.52
Cost of debt 7.00% 7.30%
After-tax WACC 5.7% 5.8%
Selected WACC 5.7%

BNT1.DE'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 BNT1.DE:

cost_of_equity (20.65%) = risk_free_rate (2.25%) + equity_risk_premium (5.20%) * adjusted_beta (2.82) + 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.