The WACC of Grammer AG (GMM.DE) is 10.3%.
| Range | Selected | |
| Cost of equity | 9.80% - 15.50% | 12.65% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 5.30% - 22.80% | 14.05% |
| WACC | 4.7% - 15.9% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.37 | 1.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 15.50% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 5.24 | 5.24 |
| Cost of debt | 5.30% | 22.80% |
| After-tax WACC | 4.7% | 15.9% |
| Selected WACC | 10.3% | |
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 GMM.DE:
cost_of_equity (12.65%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (1.37) + 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.