The WACC of VIB Vermoegen AG (VIH1.DE) is 6.3%.
| Range | Selected | |
| Cost of equity | 4.60% - 7.10% | 5.85% |
| Tax rate | 15.10% - 16.20% | 15.65% |
| Cost of debt | 4.00% - 11.30% | 7.65% |
| WACC | 3.7% - 9.0% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.60% | 7.10% |
| Tax rate | 15.10% | 16.20% |
| Debt/Equity ratio | 3.69 | 3.69 |
| Cost of debt | 4.00% | 11.30% |
| After-tax WACC | 3.7% | 9.0% |
| Selected WACC | 6.3% | |
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 VIH1.DE:
cost_of_equity (5.85%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (0.36) + 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.