The WACC of General Commercial and Industrial SA (GEBKA.AT) is 5.5%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.00% | 7.70% |
| Tax rate | 25.60% - 26.30% | 25.95% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 4.7% - 6.3% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 8.8% | 9.8% |
| Adjusted beta | 0.35 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.00% |
| Tax rate | 25.60% | 26.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 4.7% | 6.3% |
| Selected WACC | 5.5% | |
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 GEBKA.AT:
cost_of_equity (7.70%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.35) + 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.