The WACC of Komax Holding AG (KOMN.SW) is 5.8%.
| Range | Selected | |
| Cost of equity | 4.50% - 7.70% | 6.10% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 5.30% - 6.20% | 5.75% |
| WACC | 4.4% - 7.1% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.68 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.50% | 7.70% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 5.30% | 6.20% |
| After-tax WACC | 4.4% | 7.1% |
| Selected WACC | 5.8% | |
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 KOMN.SW:
cost_of_equity (6.10%) = risk_free_rate (1.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.68) + 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.