CNLCAP.AT WACC - Weighted Average Cost of Capital

The WACC of CNL Capital EKES AIFM (CNLCAP.AT) is 13.2%.

The Cost of Equity of CNL Capital EKES AIFM (CNLCAP.AT) is 10.70%.

The Cost of Debt of CNL Capital EKES AIFM (CNLCAP.AT) is 20.65%.

	Range	Selected
Cost of equity	7.80% - 13.60%	10.70%
Tax rate	14.90% - 22.60%	18.75%
Cost of debt	15.10% - 26.20%	20.65%
WACC	10.0% - 16.5%	13.2%

WACC

CNLCAP.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	0.52	0.95

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.80%	13.60%

Tax rate	14.90%	22.60%
Debt/Equity ratio	0.76	0.76
Cost of debt	15.10%	26.20%

After-tax WACC	10.0%	16.5%


Selected WACC	13.2%

CNLCAP.AT'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 CNLCAP.AT:

cost_of_equity (10.70%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.52) + 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.