CNLCAP.AT
CNL Capital EKES AIFM
Price:  
6.75 
EUR
Volume:  
689.00
Greece | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNLCAP.AT WACC - Weighted Average Cost of Capital

The WACC of CNL Capital EKES AIFM (CNLCAP.AT) is 12.4%.

The Cost of Equity of CNL Capital EKES AIFM (CNLCAP.AT) is 11.65%.
The Cost of Debt of CNL Capital EKES AIFM (CNLCAP.AT) is 15.55%.

Range Selected
Cost of equity 8.60% - 14.70% 11.65%
Tax rate 8.40% - 16.10% 12.25%
Cost of debt 5.50% - 25.60% 15.55%
WACC 6.9% - 17.9% 12.4%
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 0.6 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 14.70%
Tax rate 8.40% 16.10%
Debt/Equity ratio 0.89 0.89
Cost of debt 5.50% 25.60%
After-tax WACC 6.9% 17.9%
Selected WACC 12.4%

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 (11.65%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.6) + 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.