The WACC of Seafire AB (publ) (SEAF.ST) is 7.5%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.40% | 6.90% |
| Tax rate | 6.40% - 28.10% | 17.25% |
| Cost of debt | 7.00% - 12.80% | 9.90% |
| WACC | 6.1% - 8.9% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.37 | 0.64 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.40% | 8.40% |
| Tax rate | 6.40% | 28.10% |
| Debt/Equity ratio | 1.32 | 1.32 |
| Cost of debt | 7.00% | 12.80% |
| After-tax WACC | 6.1% | 8.9% |
| Selected WACC | 7.5% | |
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 SEAF.ST:
cost_of_equity (6.90%) = risk_free_rate (2.75%) + equity_risk_premium (5.60%) * adjusted_beta (0.37) + risk_adjustments (1.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.