TOKMAN.HE WACC - Weighted Average Cost of Capital

The WACC of Tokmanni Group Corp (TOKMAN.HE) is 6.0%.

The Cost of Equity of Tokmanni Group Corp (TOKMAN.HE) is 10.40%.

The Cost of Debt of Tokmanni Group Corp (TOKMAN.HE) is 4.25%.

	Range	Selected
Cost of equity	7.20% - 13.60%	10.40%
Tax rate	20.10% - 20.20%	20.15%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.7% - 7.4%	6.0%

WACC

TOKMAN.HE WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	5.7%	6.7%
Adjusted beta	0.79	1.47

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.20%	13.60%

Tax rate	20.10%	20.20%
Debt/Equity ratio	1.65	1.65
Cost of debt	4.00%	4.50%

After-tax WACC	4.7%	7.4%


Selected WACC	6.0%

TOKMAN.HE'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 TOKMAN.HE:

cost_of_equity (10.40%) = risk_free_rate (2.95%) + equity_risk_premium (6.20%) * adjusted_beta (0.79) + 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.