SHL.DE
Siemens Healthineers AG
Price:  
46.55 
EUR
Volume:  
750,708.00
Germany | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHL.DE WACC - Weighted Average Cost of Capital

The WACC of Siemens Healthineers AG (SHL.DE) is 7.2%.

The Cost of Equity of Siemens Healthineers AG (SHL.DE) is 8.50%.
The Cost of Debt of Siemens Healthineers AG (SHL.DE) is 4.25%.

Range Selected
Cost of equity 7.20% - 9.80% 8.50%
Tax rate 24.90% - 26.90% 25.90%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.2% - 8.2% 7.2%
WACC

SHL.DE WACC calculation

Category Low High
Long-term bond rate 2.8% 3.3%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.87 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.80%
Tax rate 24.90% 26.90%
Debt/Equity ratio 0.31 0.31
Cost of debt 4.00% 4.50%
After-tax WACC 6.2% 8.2%
Selected WACC 7.2%

SHL.DE'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 SHL.DE:

cost_of_equity (8.50%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (0.87) + 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.