The WACC of Nimbus Group AB (publ) (BOAT.ST) is 8.8%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.00% | 9.50% |
| Tax rate | 16.20% - 19.30% | 17.75% |
| Cost of debt | 7.00% - 9.20% | 8.10% |
| WACC | 7.5% - 10.1% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.08 | 1.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.00% |
| Tax rate | 16.20% | 19.30% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 7.00% | 9.20% |
| After-tax WACC | 7.5% | 10.1% |
| Selected WACC | 8.8% | |
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 BOAT.ST:
cost_of_equity (9.50%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (1.08) + 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.