The WACC of New Sources Energy NV (NSE.AS) is 5.7%.
| Range | Selected | |
| Cost of equity | 4.90% - 6.60% | 5.75% |
| Tax rate | 25.00% - 25.30% | 25.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 6.5% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 6.60% |
| Tax rate | 25.00% | 25.30% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 6.5% |
| Selected WACC | 5.7% | |
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 NSE.AS:
cost_of_equity (5.75%) = risk_free_rate (2.85%) + equity_risk_premium (5.60%) * adjusted_beta (0.46) + 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.