RELAIS.HE WACC - Weighted Average Cost of Capital

The WACC of Relais Group Oyj (RELAIS.HE) is 5.3%.

The Cost of Equity of Relais Group Oyj (RELAIS.HE) is 6.45%.

The Cost of Debt of Relais Group Oyj (RELAIS.HE) is 4.45%.

	Range	Selected
Cost of equity	5.40% - 7.50%	6.45%
Tax rate	23.20% - 27.30%	25.25%
Cost of debt	4.00% - 4.90%	4.45%
WACC	4.6% - 6.1%	5.3%

WACC

RELAIS.HE WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	5.7%	6.7%
Adjusted beta	0.47	0.56

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.40%	7.50%

Tax rate	23.20%	27.30%
Debt/Equity ratio	0.57	0.57
Cost of debt	4.00%	4.90%

After-tax WACC	4.6%	6.1%


Selected WACC	5.3%

RELAIS.HE's CAPM model and how its cost of Equity is calculated

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 RELAIS.HE:

cost_of_equity (6.45%) = risk_free_rate (2.95%) + equity_risk_premium (6.20%) * adjusted_beta (0.47) + 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.