VIO.AT WACC - Weighted Average Cost of Capital

The WACC of Viohalco SA (VIO.AT) is 9.3%.

The Cost of Equity of Viohalco SA (VIO.AT) is 17.25%.

The Cost of Debt of Viohalco SA (VIO.AT) is 5.25%.

	Range	Selected
Cost of equity	15.00% - 19.50%	17.25%
Tax rate	21.90% - 24.60%	23.25%
Cost of debt	4.00% - 6.50%	5.25%
WACC	7.9% - 10.7%	9.3%

WACC

VIO.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	1.33	1.55

Additional risk adjustments	0.0%	0.5%
Cost of equity	15.00%	19.50%

Tax rate	21.90%	24.60%
Debt/Equity ratio	1.5	1.5
Cost of debt	4.00%	6.50%

After-tax WACC	7.9%	10.7%


Selected WACC	9.3%

VIO.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 VIO.AT:

cost_of_equity (17.25%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (1.33) + 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.