FLEXO.AT
Flexopack SA
Price:  
7.95 
EUR
Volume:  
2.00
Greece | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FLEXO.AT WACC - Weighted Average Cost of Capital

The WACC of Flexopack SA (FLEXO.AT) is 9.6%.

The Cost of Equity of Flexopack SA (FLEXO.AT) is 13.00%.
The Cost of Debt of Flexopack SA (FLEXO.AT) is 4.25%.

Range Selected
Cost of equity 11.40% - 14.60% 13.00%
Tax rate 22.50% - 23.80% 23.15%
Cost of debt 4.00% - 4.50% 4.25%
WACC 8.5% - 10.6% 9.6%
WACC

FLEXO.AT WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 8.8% 9.8%
Adjusted beta 0.93 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.40% 14.60%
Tax rate 22.50% 23.80%
Debt/Equity ratio 0.55 0.55
Cost of debt 4.00% 4.50%
After-tax WACC 8.5% 10.6%
Selected WACC 9.6%

FLEXO.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 FLEXO.AT:

cost_of_equity (13.00%) = 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.