The WACC of Rath AG (RAT.VI) is 10.3%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.30% | 10.05% |
| Tax rate | 12.40% - 23.40% | 17.90% |
| Cost of debt | 4.00% - 22.80% | 13.40% |
| WACC | 5.8% - 14.8% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.7% | 6.7% |
| Adjusted beta | 1.07 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.30% |
| Tax rate | 12.40% | 23.40% |
| Debt/Equity ratio | 1.28 | 1.28 |
| Cost of debt | 4.00% | 22.80% |
| After-tax WACC | 5.8% | 14.8% |
| Selected WACC | 10.3% | |
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.VI:
cost_of_equity (10.05%) = risk_free_rate (3.05%) + equity_risk_premium (6.20%) * adjusted_beta (1.07) + 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.