HAIDE.AT
Haidemenos SA
Price:  
0.76 
EUR
Volume:  
453.00
Greece | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HAIDE.AT WACC - Weighted Average Cost of Capital

The WACC of Haidemenos SA (HAIDE.AT) is 6.3%.

The Cost of Equity of Haidemenos SA (HAIDE.AT) is 9.65%.
The Cost of Debt of Haidemenos SA (HAIDE.AT) is 4.40%.

Range Selected
Cost of equity 7.10% - 12.20% 9.65%
Tax rate 9.00% - 10.80% 9.90%
Cost of debt 4.00% - 4.80% 4.40%
WACC 5.1% - 7.5% 6.3%
WACC

HAIDE.AT WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 8.8% 9.8%
Adjusted beta 0.44 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 12.20%
Tax rate 9.00% 10.80%
Debt/Equity ratio 1.47 1.47
Cost of debt 4.00% 4.80%
After-tax WACC 5.1% 7.5%
Selected WACC 6.3%

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 (9.65%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.44) + 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.