The WACC of New Nordic Healthbrands AB (NNH.ST) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.80% | 6.45% |
| Tax rate | 19.80% - 23.80% | 21.80% |
| Cost of debt | 7.00% - 8.50% | 7.75% |
| WACC | 5.2% - 7.5% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.4 | 0.63 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.80% |
| Tax rate | 19.80% | 23.80% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 7.00% | 8.50% |
| After-tax WACC | 5.2% | 7.5% |
| Selected WACC | 6.3% | |
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 NNH.ST:
cost_of_equity (6.45%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (0.4) + 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.