The WACC of TUI AG (TUI1.DE) is 8.4%.
| Range | Selected | |
| Cost of equity | 10.20% - 14.10% | 12.15% |
| Tax rate | 11.20% - 17.50% | 14.35% |
| Cost of debt | 5.90% - 7.10% | 6.50% |
| WACC | 7.4% - 9.4% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.45 | 1.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.20% | 14.10% |
| Tax rate | 11.20% | 17.50% |
| Debt/Equity ratio | 1.36 | 1.36 |
| Cost of debt | 5.90% | 7.10% |
| After-tax WACC | 7.4% | 9.4% |
| Selected WACC | 8.4% | |
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 TUI1.DE:
cost_of_equity (12.15%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (1.45) + 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.