CMER.TA WACC - Weighted Average Cost of Capital

The WACC of C Mer Industries Ltd (CMER.TA) is 7.3%.

The Cost of Equity of C Mer Industries Ltd (CMER.TA) is 8.15%.

The Cost of Debt of C Mer Industries Ltd (CMER.TA) is 6.25%.

	Range	Selected
Cost of equity	6.90% - 9.40%	8.15%
Tax rate	10.20% - 15.80%	13.00%
Cost of debt	6.20% - 6.30%	6.25%
WACC	6.5% - 8.2%	7.3%

WACC

CMER.TA WACC calculation

Category	Low	High

Long-term bond rate	4.8%	5.3%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.33	0.49

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.90%	9.40%

Tax rate	10.20%	15.80%
Debt/Equity ratio	0.42	0.42
Cost of debt	6.20%	6.30%

After-tax WACC	6.5%	8.2%


Selected WACC	7.3%

CMER.TA'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 CMER.TA:

cost_of_equity (8.15%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (0.33) + 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.