The WACC of Fagerhult AB (FAG.ST) is 6.2%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.20% | 9.85% |
| Tax rate | 27.70% - 29.50% | 28.60% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 5.4% - 6.9% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.17 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.20% |
| Tax rate | 27.70% | 29.50% |
| Debt/Equity ratio | 1.21 | 1.21 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 5.4% | 6.9% |
| Selected WACC | 6.2% | |
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 FAG.ST:
cost_of_equity (9.85%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (1.17) + 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.