The WACC of Cementir Holding NV (CEM.MI) is 10.4%.
| Range | Selected | |
| Cost of equity | 9.60% - 12.30% | 10.95% |
| Tax rate | 24.10% - 25.20% | 24.65% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 9.1% - 11.6% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.72 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 12.30% |
| Tax rate | 24.10% | 25.20% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 9.1% | 11.6% |
| Selected WACC | 10.4% | |
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 CEM.MI:
cost_of_equity (10.95%) = risk_free_rate (3.95%) + equity_risk_premium (8.80%) * adjusted_beta (0.72) + 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.