SUL.WA WACC - Weighted Average Cost of Capital

The WACC of Summa Linguae Technologies SA (SUL.WA) is 10.7%.

The Cost of Equity of Summa Linguae Technologies SA (SUL.WA) is 11.00%.

The Cost of Debt of Summa Linguae Technologies SA (SUL.WA) is 9.45%.

	Range	Selected
Cost of equity	9.60% - 12.40%	11.00%
Tax rate	19.00% - 19.00%	19.00%
Cost of debt	6.10% - 12.80%	9.45%
WACC	9.2% - 12.3%	10.7%

WACC

SUL.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.64	0.8

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.60%	12.40%

Tax rate	19.00%	19.00%
Debt/Equity ratio	0.08	0.08
Cost of debt	6.10%	12.80%

After-tax WACC	9.2%	12.3%


Selected WACC	10.7%

SUL.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 SUL.WA:

cost_of_equity (11.00%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.64) + 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.