The WACC of HWA AG (H9W.DE) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.10% | 8.75% |
| Tax rate | 11.90% - 18.90% | 15.40% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.9% - 8.3% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.14 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.10% |
| Tax rate | 11.90% | 18.90% |
| Debt/Equity ratio | 0.66 | 0.66 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.9% | 8.3% |
| Selected WACC | 7.1% | |
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 H9W.DE:
cost_of_equity (8.75%) = risk_free_rate (2.25%) + equity_risk_premium (5.20%) * adjusted_beta (1.14) + 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.