The WACC of Raketech Group Holding PLC (RAKE.ST) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.20% - 13.10% | 9.15% |
| Tax rate | 7.50% - 11.60% | 9.55% |
| Cost of debt | 4.80% - 7.00% | 5.90% |
| WACC | 4.6% - 7.1% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.52 | 1.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 13.10% |
| Tax rate | 7.50% | 11.60% |
| Debt/Equity ratio | 6.75 | 6.75 |
| Cost of debt | 4.80% | 7.00% |
| After-tax WACC | 4.6% | 7.1% |
| 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 RAKE.ST:
cost_of_equity (9.15%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (0.52) + 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.