The WACC of Grino Ecologic SA (GRI.MC) is 6.2%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.90% | 9.05% |
| Tax rate | 35.50% - 39.10% | 37.30% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.1% - 7.3% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.55 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.90% |
| Tax rate | 35.50% | 39.10% |
| Debt/Equity ratio | 0.79 | 0.79 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.1% | 7.3% |
| Selected WACC | 6.2% | |
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 GRI.MC:
cost_of_equity (9.05%) = risk_free_rate (3.35%) + equity_risk_premium (7.90%) * adjusted_beta (0.55) + 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.