SNX.WA
Sunex SA
Price:  
7.06 
PLN
Volume:  
7,159.00
Poland | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SNX.WA WACC - Weighted Average Cost of Capital

The WACC of Sunex SA (SNX.WA) is 8.4%.

The Cost of Equity of Sunex SA (SNX.WA) is 11.05%.
The Cost of Debt of Sunex SA (SNX.WA) is 5.80%.

Range Selected
Cost of equity 9.70% - 12.40% 11.05%
Tax rate 18.70% - 19.30% 19.00%
Cost of debt 4.60% - 7.00% 5.80%
WACC 7.3% - 9.6% 8.4%
WACC

SNX.WA WACC calculation

Category Low High
Long-term bond rate 5.5% 6.0%
Equity market risk premium 6.3% 7.3%
Adjusted beta 0.67 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 12.40%
Tax rate 18.70% 19.30%
Debt/Equity ratio 0.7 0.7
Cost of debt 4.60% 7.00%
After-tax WACC 7.3% 9.6%
Selected WACC 8.4%

SNX.WA'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 SNX.WA:

cost_of_equity (11.05%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.67) + 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.