HAIDE.AT
Haidemenos SA
Price:  
0.74 
EUR
Volume:  
563
Greece | Commercial Services & Supplies

HAIDE.AT WACC - Weighted Average Cost of Capital

The WACC of Haidemenos SA (HAIDE.AT) is 7.0%.

The Cost of Equity of Haidemenos SA (HAIDE.AT) is 10.45%.
The Cost of Debt of Haidemenos SA (HAIDE.AT) is 4.4%.

RangeSelected
Cost of equity7.1% - 13.8%10.45%
Tax rate9.0% - 10.8%9.9%
Cost of debt4.0% - 4.8%4.4%
WACC5.3% - 8.7%7.0%
WACC

HAIDE.AT WACC calculation

CategoryLowHigh
Long-term bond rate3.3%3.8%
Equity market risk premium8.8%9.8%
Adjusted beta0.430.97
Additional risk adjustments0.0%0.5%
Cost of equity7.1%13.8%
Tax rate9.0%10.8%
Debt/Equity ratio
1.141.14
Cost of debt4.0%4.8%
After-tax WACC5.3%8.7%
Selected WACC7.0%

HAIDE.AT'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 HAIDE.AT:

cost_of_equity (10.45%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.43) + 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.