SAR.AT
Gr Sarantis SA
Price:  
13.84 
EUR
Volume:  
23,392.00
Greece | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAR.AT WACC - Weighted Average Cost of Capital

The WACC of Gr Sarantis SA (SAR.AT) is 8.7%.

The Cost of Equity of Gr Sarantis SA (SAR.AT) is 9.15%.
The Cost of Debt of Gr Sarantis SA (SAR.AT) is 4.45%.

Range Selected
Cost of equity 7.60% - 10.70% 9.15%
Tax rate 15.20% - 17.50% 16.35%
Cost of debt 4.20% - 4.70% 4.45%
WACC 7.2% - 10.1% 8.7%
WACC

SAR.AT WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 8.8% 9.8%
Adjusted beta 0.49 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.70%
Tax rate 15.20% 17.50%
Debt/Equity ratio 0.1 0.1
Cost of debt 4.20% 4.70%
After-tax WACC 7.2% 10.1%
Selected WACC 8.7%

SAR.AT'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 SAR.AT:

cost_of_equity (9.15%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.49) + 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.