The WACC of MS Industrie AG (MSAG.DE) is 9.5%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.20% | 9.50% |
| Tax rate | 25.30% - 28.80% | 27.05% |
| Cost of debt | 4.00% - 22.80% | 13.40% |
| WACC | 5.4% - 13.7% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.20% |
| Tax rate | 25.30% | 28.80% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 22.80% |
| After-tax WACC | 5.4% | 13.7% |
| Selected WACC | 9.5% | |
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 MSAG.DE:
cost_of_equity (9.50%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (0.98) + 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.