The WACC of Leonteq AG (LEON.SW) is 7.6%.
| Range | Selected | |
| Cost of equity | 11.70% - 22.20% | 16.95% |
| Tax rate | 11.60% - 14.90% | 13.25% |
| Cost of debt | 4.00% - 12.80% | 8.40% |
| WACC | 3.9% - 11.3% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.1 | 3.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.70% | 22.20% |
| Tax rate | 11.60% | 14.90% |
| Debt/Equity ratio | 23.23 | 23.23 |
| Cost of debt | 4.00% | 12.80% |
| After-tax WACC | 3.9% | 11.3% |
| Selected WACC | 7.6% | |
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 LEON.SW:
cost_of_equity (16.95%) = risk_free_rate (1.25%) + equity_risk_premium (5.60%) * adjusted_beta (2.1) + 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.