GOJXN.AS WACC - Weighted Average Cost of Capital
The WACC of GeoJunxion NV (GOJXN.AS) is 5.4%.
| Range | Selected | |
| Cost of equity | 4.8% - 6.4% | 5.6% |
| Tax rate | 13.5% - 16.2% | 14.85% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 4.8% - 6.1% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.38 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.8% | 6.4% |
| Tax rate | 13.5% | 16.2% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 4.8% | 6.1% |
| Selected WACC | 5.4% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| GOJXN.AS | GeoJunxion NV | 0.14 | -0.09 | -0.08 |
| ARC.L | Arcontech Group PLC | 0.05 | -0.43 | -0.42 |
| B24.WA | Brand 24 SA | 0.04 | 0.11 | 0.11 |
| DISH.L | BigDish PLC | 2.68 | 0.13 | 0.04 |
| FASTPC.CO | Fastpasscorp A/S | 0.04 | -0.56 | -0.54 |
| IMG.WA | Optigis SA | 0 | 0.43 | 0.43 |
| LCN.WA | Labocanna SA | 0.07 | 0.19 | 0.18 |
| M4B.WA | M4B SA | 0.14 | 0.15 | 0.14 |
| O5H.DE | Openlimit Holding AG | 15.42 | 0.25 | 0.02 |
| UFC.WA | Unified Factory SA | 7.05 | 0.2 | 0.03 |
| Low | High | |
| Unlevered beta | 0.02 | 0.07 |
| Relevered beta | 0.03 | 0.07 |
| Adjusted relevered beta | 0.35 | 0.38 |
GOJXN.AS's CAPM model and how its cost of Equity is calculated
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 GOJXN.AS:
cost_of_equity (5.60%) = risk_free_rate (2.85%) + equity_risk_premium (5.60%) * adjusted_beta (0.35) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.