The WACC of DMG Mori AG (GIL.DE) is 8.0%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.20% | 8.00% |
| Tax rate | 29.40% - 29.60% | 29.50% |
| Cost of debt | 4.00% - 13.00% | 8.50% |
| WACC | 6.8% - 9.2% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.79 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.20% |
| Tax rate | 29.40% | 29.60% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 13.00% |
| After-tax WACC | 6.8% | 9.2% |
| Selected WACC | 8.0% | |
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 GIL.DE:
cost_of_equity (8.00%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (0.79) + 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.