DAIOS.AT WACC - Weighted Average Cost of Capital

The WACC of Daios Plastics SA (DAIOS.AT) is 6.3%.

The Cost of Equity of Daios Plastics SA (DAIOS.AT) is 10.65%.

The Cost of Debt of Daios Plastics SA (DAIOS.AT) is 4.25%.

	Range	Selected
Cost of equity	7.60% - 13.70%	10.65%
Tax rate	26.80% - 30.60%	28.70%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.9% - 7.6%	6.3%

WACC

DAIOS.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	0.49	0.96

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.60%	13.70%

Tax rate	26.80%	30.60%
Debt/Equity ratio	1.36	1.36
Cost of debt	4.00%	4.50%

After-tax WACC	4.9%	7.6%


Selected WACC	6.3%

DAIOS.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 DAIOS.AT:

cost_of_equity (10.65%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.49) + 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.