The WACC of Creditshelf AG (CSQ.DE) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.20% | 6.10% |
| Tax rate | 0.50% - 1.00% | 0.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 7.0% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 7.20% |
| Tax rate | 0.50% | 1.00% |
| Debt/Equity ratio | 1.23 | 1.23 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.4% | 7.0% |
| Selected WACC | 5.7% | |
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 CSQ.DE:
cost_of_equity (6.10%) = risk_free_rate (2.85%) + equity_risk_premium (5.60%) * adjusted_beta (0.45) + 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.