The WACC of Frigoglass SA (FRIGO.AT) is 9.2%.
| Range | Selected | |
| Cost of equity | 7.30% - 12.20% | 9.75% |
| Tax rate | 4.30% - 6.90% | 5.60% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.2% - 11.2% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 8.8% | 9.8% |
| Adjusted beta | 0.45 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 12.20% |
| Tax rate | 4.30% | 6.90% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.2% | 11.2% |
| Selected WACC | 9.2% | |
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 FRIGO.AT:
cost_of_equity (9.75%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.45) + 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.