SFPN.SW
SF Urban Properties AG
Price:  
93.20 
CHF
Volume:  
344.00
Switzerland | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SFPN.SW WACC - Weighted Average Cost of Capital

The WACC of SF Urban Properties AG (SFPN.SW) is 4.7%.

The Cost of Equity of SF Urban Properties AG (SFPN.SW) is 6.35%.
The Cost of Debt of SF Urban Properties AG (SFPN.SW) is 4.30%.

Range Selected
Cost of equity 5.40% - 7.30% 6.35%
Tax rate 21.30% - 22.30% 21.80%
Cost of debt 4.00% - 4.60% 4.30%
WACC 4.2% - 5.3% 4.7%
WACC

SFPN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.56 0.63
Additional risk adjustments 1.5% 2.0%
Cost of equity 5.40% 7.30%
Tax rate 21.30% 22.30%
Debt/Equity ratio 1.16 1.16
Cost of debt 4.00% 4.60%
After-tax WACC 4.2% 5.3%
Selected WACC 4.7%

SFPN.SW'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 SFPN.SW:

cost_of_equity (6.35%) = risk_free_rate (1.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.56) + risk_adjustments (1.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.