The WACC of Heijmans NV (HEIJM.AS) is 7.2%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.90% | 7.35% |
| Tax rate | 14.50% - 20.30% | 17.40% |
| Cost of debt | 4.00% - 6.80% | 5.40% |
| WACC | 5.6% - 8.7% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.63 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.90% |
| Tax rate | 14.50% | 20.30% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 6.80% |
| After-tax WACC | 5.6% | 8.7% |
| Selected WACC | 7.2% | |
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 HEIJM.AS:
cost_of_equity (7.35%) = risk_free_rate (2.85%) + equity_risk_premium (5.60%) * adjusted_beta (0.63) + 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.