BPOST.BR
Bpost SA
Price:  
2.15 
EUR
Volume:  
175,144.00
Belgium | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BPOST.BR WACC - Weighted Average Cost of Capital

The WACC of Bpost SA (BPOST.BR) is 5.3%.

The Cost of Equity of Bpost SA (BPOST.BR) is 16.55%.
The Cost of Debt of Bpost SA (BPOST.BR) is 5.50%.

Range Selected
Cost of equity 7.80% - 25.30% 16.55%
Tax rate 32.30% - 40.60% 36.45%
Cost of debt 4.00% - 7.00% 5.50%
WACC 3.5% - 7.2% 5.3%
WACC

BPOST.BR WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.83 3.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 25.30%
Tax rate 32.30% 40.60%
Debt/Equity ratio 5.91 5.91
Cost of debt 4.00% 7.00%
After-tax WACC 3.5% 7.2%
Selected WACC 5.3%

BPOST.BR'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 BPOST.BR:

cost_of_equity (16.55%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.83) + 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.