The WACC of Highlight Event and Entertainment AG (HLEE.SW) is 9.0%.
| Range | Selected | |
| Cost of equity | 3.70% - 6.40% | 5.05% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 4.00% - 21.00% | 12.50% |
| WACC | 3.4% - 14.6% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.54 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.70% | 6.40% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 3.17 | 3.17 |
| Cost of debt | 4.00% | 21.00% |
| After-tax WACC | 3.4% | 14.6% |
| Selected WACC | 9.0% | |
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 HLEE.SW:
cost_of_equity (5.05%) = risk_free_rate (1.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.54) + 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.