The WACC of Papilly AB (publ) (PAPI.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.70% | 7.55% |
| Tax rate | 21.40% - 21.60% | 21.50% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.9% - 7.1% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.86 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.70% |
| Tax rate | 21.40% | 21.60% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.9% | 7.1% |
| Selected WACC | 6.5% | |
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 PAPI.ST:
cost_of_equity (7.55%) = risk_free_rate (2.55%) + equity_risk_premium (5.20%) * adjusted_beta (0.86) + 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.