PLAIS.AT WACC - Weighted Average Cost of Capital

The WACC of Plaisio Computers SA (PLAIS.AT) is 8.0%.

The Cost of Equity of Plaisio Computers SA (PLAIS.AT) is 9.95%.

The Cost of Debt of Plaisio Computers SA (PLAIS.AT) is 6.40%.

	Range	Selected
Cost of equity	8.20% - 11.70%	9.95%
Tax rate	29.10% - 33.80%	31.45%
Cost of debt	4.20% - 8.60%	6.40%
WACC	6.4% - 9.6%	8.0%

WACC

PLAIS.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	0.56	0.76

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.20%	11.70%

Tax rate	29.10%	33.80%
Debt/Equity ratio	0.53	0.53
Cost of debt	4.20%	8.60%

After-tax WACC	6.4%	9.6%


Selected WACC	8.0%

PLAIS.AT'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 PLAIS.AT:

cost_of_equity (9.95%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * 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.