CHEMM.CO
Chemometec A/S
Price:  
486.80 
DKK
Volume:  
38,156.00
Denmark | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHEMM.CO WACC - Weighted Average Cost of Capital

The WACC of Chemometec A/S (CHEMM.CO) is 7.2%.

The Cost of Equity of Chemometec A/S (CHEMM.CO) is 7.20%.
The Cost of Debt of Chemometec A/S (CHEMM.CO) is 17.40%.

Range Selected
Cost of equity 5.50% - 8.90% 7.20%
Tax rate 21.90% - 22.20% 22.05%
Cost of debt 4.00% - 30.80% 17.40%
WACC 5.5% - 8.9% 7.2%
WACC

CHEMM.CO WACC calculation

Category Low High
Long-term bond rate 2.7% 3.2%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.55 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 8.90%
Tax rate 21.90% 22.20%
Debt/Equity ratio 0 0
Cost of debt 4.00% 30.80%
After-tax WACC 5.5% 8.9%
Selected WACC 7.2%

CHEMM.CO'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 CHEMM.CO:

cost_of_equity (7.20%) = risk_free_rate (2.95%) + equity_risk_premium (5.60%) * adjusted_beta (0.55) + 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.