The WACC of Sulzer AG (SUN.SW) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.00% | 7.90% |
| Tax rate | 27.30% - 31.60% | 29.45% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.1% - 7.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.14 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.00% |
| Tax rate | 27.30% | 31.60% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.1% | 7.9% |
| Selected WACC | 7.0% | |
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 SUN.SW:
cost_of_equity (7.90%) = risk_free_rate (1.25%) + equity_risk_premium (5.60%) * adjusted_beta (1.14) + 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.