LNZ.VI
Lenzing AG
Price:  
26.40 
EUR
Volume:  
42,357.00
Austria | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNZ.VI WACC - Weighted Average Cost of Capital

The WACC of Lenzing AG (LNZ.VI) is 8.2%.

The Cost of Equity of Lenzing AG (LNZ.VI) is 13.15%.
The Cost of Debt of Lenzing AG (LNZ.VI) is 7.65%.

Range Selected
Cost of equity 11.30% - 15.00% 13.15%
Tax rate 25.00% - 25.00% 25.00%
Cost of debt 4.00% - 11.30% 7.65%
WACC 5.7% - 10.6% 8.2%
WACC

LNZ.VI WACC calculation

Category Low High
Long-term bond rate 2.8% 3.3%
Equity market risk premium 5.7% 6.7%
Adjusted beta 1.5 1.68
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.30% 15.00%
Tax rate 25.00% 25.00%
Debt/Equity ratio 2.07 2.07
Cost of debt 4.00% 11.30%
After-tax WACC 5.7% 10.6%
Selected WACC 8.2%

LNZ.VI'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 LNZ.VI:

cost_of_equity (13.15%) = risk_free_rate (3.05%) + equity_risk_premium (6.20%) * adjusted_beta (1.5) + 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.