The WACC of Chocoladefabriken Lindt & Spruengli AG (LISN.SW) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.20% | 6.25% |
| Tax rate | 20.10% - 21.00% | 20.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.2% - 7.0% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.56 | 0.61 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.30% | 7.20% |
| Tax rate | 20.10% | 21.00% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.2% | 7.0% |
| Selected WACC | 6.1% | |
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 LISN.SW:
cost_of_equity (6.25%) = risk_free_rate (1.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.56) + risk_adjustments (1.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.