KYLO.AT WACC - Weighted Average Cost of Capital

The WACC of Loulis Mills SA (KYLO.AT) is 5.4%.

The Cost of Equity of Loulis Mills SA (KYLO.AT) is 7.70%.

The Cost of Debt of Loulis Mills SA (KYLO.AT) is 4.55%.

	Range	Selected
Cost of equity	6.30% - 9.10%	7.70%
Tax rate	24.50% - 32.60%	28.55%
Cost of debt	4.30% - 4.80%	4.55%
WACC	4.7% - 6.1%	5.4%

WACC

KYLO.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	0.35	0.49

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.30%	9.10%

Tax rate	24.50%	32.60%
Debt/Equity ratio	1.06	1.06
Cost of debt	4.30%	4.80%

After-tax WACC	4.7%	6.1%


Selected WACC	5.4%

KYLO.AT's CAPM model and how its cost of Equity is calculated

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 KYLO.AT:

cost_of_equity (7.70%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.35) + 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.