VARNH.AT
Varvaressos European Spinning Mills SA
Price:  
0.25 
EUR
Volume:  
199.00
Greece | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VARNH.AT WACC - Weighted Average Cost of Capital

The WACC of Varvaressos European Spinning Mills SA (VARNH.AT) is 4.7%.

The Cost of Equity of Varvaressos European Spinning Mills SA (VARNH.AT) is 9.00%.
The Cost of Debt of Varvaressos European Spinning Mills SA (VARNH.AT) is 4.25%.

Range Selected
Cost of equity 7.40% - 10.60% 9.00%
Tax rate 1.60% - 2.50% 2.05%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.3% - 5.0% 4.7%
WACC

VARNH.AT WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 8.8% 9.8%
Adjusted beta 0.47 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.60%
Tax rate 1.60% 2.50%
Debt/Equity ratio 8.43 8.43
Cost of debt 4.00% 4.50%
After-tax WACC 4.3% 5.0%
Selected WACC 4.7%

VARNH.AT'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 VARNH.AT:

cost_of_equity (9.00%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.47) + 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.