The WACC of JM AB (JM.ST) is 7.4%.
| Range | Selected | |
| Cost of equity | 9.50% - 14.80% | 12.15% |
| Tax rate | 20.40% - 22.80% | 21.60% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.1% - 8.7% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.38 | 1.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 14.80% |
| Tax rate | 20.40% | 22.80% |
| Debt/Equity ratio | 1.17 | 1.17 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.1% | 8.7% |
| Selected WACC | 7.4% | |
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 JM.ST:
cost_of_equity (12.15%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (1.38) + 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.