The WACC of Elon AB (publ) (ELON.ST) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.30% - 5.80% | 5.05% |
| Tax rate | 18.40% - 23.50% | 20.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 5.4% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.30% | 5.80% |
| Tax rate | 18.40% | 23.50% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 5.4% |
| Selected WACC | 4.8% | |
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 ELON.ST:
cost_of_equity (5.05%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (0.35) + 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.