The WACC of VERIANOS SE (VROS.DE) is 4.6%.
| Range | Selected | |
| Cost of equity | 4.00% - 9.00% | 6.50% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 6.10% - 7.00% | 6.55% |
| WACC | 4.2% - 5.0% | 4.6% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.44 | 0.28 |
| Additional risk adjustments | 3.5% | 4.0% |
| Cost of equity | 4.00% | 9.00% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 33.63 | 33.63 |
| Cost of debt | 6.10% | 7.00% |
| After-tax WACC | 4.2% | 5.0% |
| Selected WACC | 4.6% | |
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 VROS.DE:
cost_of_equity (6.50%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (-0.44) + risk_adjustments (3.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.