The WACC of Ratti SpA (RAT.MI) is 10.1%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.70% | 9.15% |
| Tax rate | 7.80% - 13.90% | 10.85% |
| Cost of debt | 4.00% - 23.70% | 13.85% |
| WACC | 6.3% - 14.0% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.48 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.70% |
| Tax rate | 7.80% | 13.90% |
| Debt/Equity ratio | 0.5 | 0.5 |
| Cost of debt | 4.00% | 23.70% |
| After-tax WACC | 6.3% | 14.0% |
| Selected WACC | 10.1% | |
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 RAT.MI:
cost_of_equity (9.15%) = risk_free_rate (3.95%) + equity_risk_premium (8.80%) * adjusted_beta (0.48) + 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.