The WACC of Nexity SA (NXI.PA) is 4.2%.
| Range | Selected | |
| Cost of equity | 5.10% - 8.90% | 7.00% |
| Tax rate | 33.40% - 36.50% | 34.95% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.1% - 5.3% | 4.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.36 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 8.90% |
| Tax rate | 33.40% | 36.50% |
| Debt/Equity ratio | 4.06 | 4.06 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.1% | 5.3% |
| Selected WACC | 4.2% | |
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 NXI.PA:
cost_of_equity (7.00%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.36) + 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.