LTX.WA WACC - Weighted Average Cost of Capital

The WACC of Lentex SA (LTX.WA) is 9.2%.

The Cost of Equity of Lentex SA (LTX.WA) is 9.60%.

The Cost of Debt of Lentex SA (LTX.WA) is 5.35%.

	Range	Selected
Cost of equity	8.60% - 10.60%	9.60%
Tax rate	16.90% - 19.20%	18.05%
Cost of debt	4.60% - 6.10%	5.35%
WACC	8.3% - 10.2%	9.2%

WACC

LTX.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.48	0.55

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.60%	10.60%

Tax rate	16.90%	19.20%
Debt/Equity ratio	0.07	0.07
Cost of debt	4.60%	6.10%

After-tax WACC	8.3%	10.2%


Selected WACC	9.2%

LTX.WA'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 LTX.WA:

cost_of_equity (9.60%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.48) + 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.