CLF.MI
Caleffi SpA
Price:  
0.78 
EUR
Volume:  
6,465.00
Italy | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLF.MI WACC - Weighted Average Cost of Capital

The WACC of Caleffi SpA (CLF.MI) is 6.7%.

The Cost of Equity of Caleffi SpA (CLF.MI) is 10.85%.
The Cost of Debt of Caleffi SpA (CLF.MI) is 4.30%.

Range Selected
Cost of equity 9.00% - 12.70% 10.85%
Tax rate 22.00% - 23.90% 22.95%
Cost of debt 4.00% - 4.60% 4.30%
WACC 5.8% - 7.6% 6.7%
WACC

CLF.MI WACC calculation

Category Low High
Long-term bond rate 3.7% 4.2%
Equity market risk premium 8.3% 9.3%
Adjusted beta 0.65 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 12.70%
Tax rate 22.00% 23.90%
Debt/Equity ratio 1.23 1.23
Cost of debt 4.00% 4.60%
After-tax WACC 5.8% 7.6%
Selected WACC 6.7%

CLF.MI'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 CLF.MI:

cost_of_equity (10.85%) = risk_free_rate (3.95%) + equity_risk_premium (8.80%) * adjusted_beta (0.65) + 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.