RHD.WA WACC - Weighted Average Cost of Capital

The WACC of Reinhold Europe AB (RHD.WA) is 7.8%.

The Cost of Equity of Reinhold Europe AB (RHD.WA) is 8.45%.

The Cost of Debt of Reinhold Europe AB (RHD.WA) is 5.00%.

	Range	Selected
Cost of equity	7.70% - 9.20%	8.45%
Tax rate	1.10% - 2.30%	1.70%
Cost of debt	5.00% - 5.00%	5.00%
WACC	7.2% - 8.4%	7.8%

WACC

RHD.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.34	0.36

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.70%	9.20%

Tax rate	1.10%	2.30%
Debt/Equity ratio	0.22	0.22
Cost of debt	5.00%	5.00%

After-tax WACC	7.2%	8.4%


Selected WACC	7.8%

RHD.WA'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 RHD.WA:

cost_of_equity (8.45%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.34) + 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.