EUROB.AT WACC - Weighted Average Cost of Capital

The WACC of Eurobank Ergasias Services and Holdings SA (EUROB.AT) is 11.1%.

The Cost of Equity of Eurobank Ergasias Services and Holdings SA (EUROB.AT) is 15.10%.

The Cost of Debt of Eurobank Ergasias Services and Holdings SA (EUROB.AT) is 5.00%.

	Range	Selected
Cost of equity	12.70% - 17.50%	15.10%
Tax rate	21.60% - 26.80%	24.20%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.6% - 12.6%	11.1%

WACC

EUROB.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	1.07	1.36

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.70%	17.50%

Tax rate	21.60%	26.80%
Debt/Equity ratio	0.55	0.55
Cost of debt	5.00%	5.00%

After-tax WACC	9.6%	12.6%


Selected WACC	11.1%

EUROB.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 EUROB.AT:

cost_of_equity (15.10%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (1.07) + 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.