The WACC of Schwabenverlag AG (SBV.SG) is 8.9%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.80% | 8.15% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 4.00% - 38.50% | 21.25% |
| WACC | 6.1% - 11.8% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.95 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.80% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.00% | 38.50% |
| After-tax WACC | 6.1% | 11.8% |
| Selected WACC | 8.9% | |
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 SBV.SG:
cost_of_equity (8.15%) = risk_free_rate (2.25%) + equity_risk_premium (5.20%) * adjusted_beta (0.95) + 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.