The WACC of Lastminute.com NV (LMN.SW) is 4.9%.
| Range | Selected | |
| Cost of equity | 4.00% - 6.20% | 5.10% |
| Tax rate | 22.80% - 26.50% | 24.65% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.9% - 5.9% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.62 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.00% | 6.20% |
| Tax rate | 22.80% | 26.50% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.9% | 5.9% |
| Selected WACC | 4.9% | |
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 LMN.SW:
cost_of_equity (5.10%) = risk_free_rate (1.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.51) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.