The WACC of Eurobank Ergasias Services and Holdings SA (EUROB.AT) is 10.0%.
| Range | Selected | |
| Cost of equity | 11.50% - 14.60% | 13.05% |
| Tax rate | 18.90% - 20.80% | 19.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.0% - 11.1% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 8.8% | 9.8% |
| Adjusted beta | 0.93 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.50% | 14.60% |
| Tax rate | 18.90% | 20.80% |
| Debt/Equity ratio | 0.5 | 0.5 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.0% | 11.1% |
| Selected WACC | 10.0% | |
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 (13.05%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.93) + 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.