The WACC of Mueller Die lila Logistik SE (MLL.DE) is 5.7%.
| Range | Selected | |
| Cost of equity | 8.60% - 15.90% | 12.25% |
| Tax rate | 28.60% - 29.80% | 29.20% |
| Cost of debt | 4.00% - 6.40% | 5.20% |
| WACC | 4.2% - 7.2% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.14 | 1.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 15.90% |
| Tax rate | 28.60% | 29.80% |
| Debt/Equity ratio | 3.23 | 3.23 |
| Cost of debt | 4.00% | 6.40% |
| After-tax WACC | 4.2% | 7.2% |
| Selected WACC | 5.7% | |
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 MLL.DE:
cost_of_equity (12.25%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (1.14) + 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.