LAT1V.HE WACC - Weighted Average Cost of Capital

The WACC of Lassila & Tikanoja Oyj (LAT1V.HE) is 6.1%.

The Cost of Equity of Lassila & Tikanoja Oyj (LAT1V.HE) is 7.35%.

The Cost of Debt of Lassila & Tikanoja Oyj (LAT1V.HE) is 4.25%.

	Range	Selected
Cost of equity	6.00% - 8.70%	7.35%
Tax rate	16.20% - 17.40%	16.80%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.1% - 7.0%	6.1%

WACC

LAT1V.HE WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	5.7%	6.7%
Adjusted beta	0.58	0.74

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.00%	8.70%

Tax rate	16.20%	17.40%
Debt/Equity ratio	0.5	0.5
Cost of debt	4.00%	4.50%

After-tax WACC	5.1%	7.0%


Selected WACC	6.1%

LAT1V.HE'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 LAT1V.HE:

cost_of_equity (7.35%) = risk_free_rate (2.95%) + equity_risk_premium (6.20%) * adjusted_beta (0.58) + 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.