The WACC of Norwegian Finans Holding ASA (NOFI.OL) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.60% | 8.10% |
| Tax rate | 24.40% - 24.60% | 24.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.75 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.60% |
| Tax rate | 24.40% | 24.60% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 8.1% |
| Selected WACC | 7.0% | |
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 NOFI.OL:
cost_of_equity (8.10%) = risk_free_rate (3.35%) + equity_risk_premium (5.20%) * adjusted_beta (0.75) + 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.