OEX.WA WACC - Weighted Average Cost of Capital

The WACC of OEX SA (OEX.WA) is 9.1%.

The Cost of Equity of OEX SA (OEX.WA) is 10.35%.

The Cost of Debt of OEX SA (OEX.WA) is 6.00%.

	Range	Selected
Cost of equity	9.10% - 11.60%	10.35%
Tax rate	26.70% - 27.70%	27.20%
Cost of debt	5.40% - 6.60%	6.00%
WACC	8.0% - 10.1%	9.1%

WACC

OEX.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.56	0.69

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.10%	11.60%

Tax rate	26.70%	27.70%
Debt/Equity ratio	0.27	0.27
Cost of debt	5.40%	6.60%

After-tax WACC	8.0%	10.1%


Selected WACC	9.1%

OEX.WA's CAPM model and how its cost of Equity is calculated

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 OEX.WA:

cost_of_equity (10.35%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.56) + 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.