The WACC of Flughafen Wien AG (FLU.VI) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.00% | 6.75% |
| Tax rate | 25.30% - 26.10% | 25.70% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.4% - 7.9% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.7% | 6.7% |
| Adjusted beta | 0.47 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 8.00% |
| Tax rate | 25.30% | 26.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.4% | 7.9% |
| Selected WACC | 6.7% | |
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 FLU.VI:
cost_of_equity (6.75%) = risk_free_rate (3.05%) + equity_risk_premium (6.20%) * adjusted_beta (0.47) + 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.