The WACC of Kloeckner & Co SE (KCO.DE) is 7.9%.
| Range | Selected | |
| Cost of equity | 5.20% - 9.20% | 7.20% |
| Tax rate | 19.00% - 42.50% | 30.75% |
| Cost of debt | 4.80% - 22.80% | 13.80% |
| WACC | 4.5% - 11.2% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.47 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 9.20% |
| Tax rate | 19.00% | 42.50% |
| Debt/Equity ratio | 1.07 | 1.07 |
| Cost of debt | 4.80% | 22.80% |
| After-tax WACC | 4.5% | 11.2% |
| Selected WACC | 7.9% | |
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 KCO.DE:
cost_of_equity (7.20%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (0.47) + 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.