The WACC of Norwegian Energy Company ASA (NOR.OL) is 10.4%.
| Range | Selected | |
| Cost of equity | 9.20% - 12.30% | 10.75% |
| Tax rate | 22.00% - 22.00% | 22.00% |
| Cost of debt | 5.30% - 18.60% | 11.95% |
| WACC | 8.0% - 12.8% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.96 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 12.30% |
| Tax rate | 22.00% | 22.00% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 5.30% | 18.60% |
| After-tax WACC | 8.0% | 12.8% |
| Selected WACC | 10.4% | |
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 NOR.OL:
cost_of_equity (10.75%) = risk_free_rate (4.15%) + equity_risk_premium (6.00%) * adjusted_beta (0.96) + 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.