The WACC of Poxel SA (POXEL.PA) is 8.1%.
| Range | Selected | |
| Cost of equity | 5.30% - 14.00% | 9.65% |
| Tax rate | -% - -% | -% |
| Cost of debt | 7.00% - 7.70% | 7.35% |
| WACC | 6.4% - 9.7% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.4 | 1.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 14.00% |
| Tax rate | -% | -% |
| Debt/Equity ratio | 2.09 | 2.09 |
| Cost of debt | 7.00% | 7.70% |
| After-tax WACC | 6.4% | 9.7% |
| Selected WACC | 8.1% | |
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 POXEL.PA:
cost_of_equity (9.65%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.4) + 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.