The WACC of Poenina Holding AG (PNHO.SW) is 5.8%.
| Range | Selected | |
| Cost of equity | 4.90% - 7.10% | 6.00% |
| Tax rate | 17.30% - 18.60% | 17.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 6.8% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 1.6% | 2.1% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.68 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 7.10% |
| Tax rate | 17.30% | 18.60% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 6.8% |
| Selected WACC | 5.8% | |
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 PNHO.SW:
cost_of_equity (6.00%) = risk_free_rate (1.85%) + equity_risk_premium (5.20%) * adjusted_beta (0.68) + 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.