The WACC of Novavest Real Estate AG (NREN.SW) is 4.7%.
| Range | Selected | |
| Cost of equity | 4.50% - 6.80% | 5.65% |
| Tax rate | 17.70% - 19.20% | 18.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.3% - 5.2% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 0.63 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 4.50% | 6.80% |
| Tax rate | 17.70% | 19.20% |
| Debt/Equity ratio | 1.46 | 1.46 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.3% | 5.2% |
| Selected WACC | 4.7% | |
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 NREN.SW:
cost_of_equity (5.65%) = risk_free_rate (1.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.5) + risk_adjustments (1.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.