EUROC.AT
Euroconsultants SA
Price:  
1.28 
EUR
Volume:  
95,844.00
Greece | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EUROC.AT WACC - Weighted Average Cost of Capital

The WACC of Euroconsultants SA (EUROC.AT) is 8.7%.

The Cost of Equity of Euroconsultants SA (EUROC.AT) is 8.95%.
The Cost of Debt of Euroconsultants SA (EUROC.AT) is 4.25%.

Range Selected
Cost of equity 6.90% - 11.00% 8.95%
Tax rate 14.60% - 17.40% 16.00%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.8% - 10.7% 8.7%
WACC

EUROC.AT WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 8.8% 9.8%
Adjusted beta 0.41 0.68
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 11.00%
Tax rate 14.60% 17.40%
Debt/Equity ratio 0.04 0.04
Cost of debt 4.00% 4.50%
After-tax WACC 6.8% 10.7%
Selected WACC 8.7%

EUROC.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 EUROC.AT:

cost_of_equity (8.95%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.41) + 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.