ENALYZ.CO WACC - Weighted Average Cost of Capital

The WACC of Enalyzer A/S (ENALYZ.CO) is 6.5%.

The Cost of Equity of Enalyzer A/S (ENALYZ.CO) is 6.75%.

The Cost of Debt of Enalyzer A/S (ENALYZ.CO) is 4.25%.

	Range	Selected
Cost of equity	5.60% - 7.90%	6.75%
Tax rate	18.80% - 19.50%	19.15%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.4% - 7.6%	6.5%

WACC

ENALYZ.CO WACC calculation

Category	Low	High

Long-term bond rate	2.4%	2.9%
Equity market risk premium	4.7%	5.7%
Adjusted beta	0.69	0.78

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.60%	7.90%

Tax rate	18.80%	19.50%
Debt/Equity ratio	0.08	0.08
Cost of debt	4.00%	4.50%

After-tax WACC	5.4%	7.6%


Selected WACC	6.5%

ENALYZ.CO'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 ENALYZ.CO:

cost_of_equity (6.75%) = risk_free_rate (2.65%) + equity_risk_premium (5.20%) * adjusted_beta (0.69) + 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.