VOSYS.AT WACC - Weighted Average Cost of Capital

The WACC of Vogiatzoglou Systems SA (VOSYS.AT) is 6.2%.

The Cost of Equity of Vogiatzoglou Systems SA (VOSYS.AT) is 6.75%.

The Cost of Debt of Vogiatzoglou Systems SA (VOSYS.AT) is 6.15%.

	Range	Selected
Cost of equity	5.60% - 7.90%	6.75%
Tax rate	18.30% - 20.00%	19.15%
Cost of debt	5.40% - 6.90%	6.15%
WACC	5.2% - 7.2%	6.2%

WACC

VOSYS.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	0.27	0.37

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.60%	7.90%

Tax rate	18.30%	20.00%
Debt/Equity ratio	0.46	0.46
Cost of debt	5.40%	6.90%

After-tax WACC	5.2%	7.2%


Selected WACC	6.2%

VOSYS.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 VOSYS.AT:

cost_of_equity (6.75%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.27) + 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.