The WACC of Wilh Wilhelmsen Holding ASA (WWI.OL) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.00% | 7.70% |
| Tax rate | 4.60% - 5.80% | 5.20% |
| Cost of debt | 4.40% - 4.60% | 4.50% |
| WACC | 6.1% - 8.5% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.6 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.00% |
| Tax rate | 4.60% | 5.80% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 4.40% | 4.60% |
| After-tax WACC | 6.1% | 8.5% |
| Selected WACC | 7.3% | |
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 WWI.OL:
cost_of_equity (7.70%) = risk_free_rate (3.55%) + equity_risk_premium (5.60%) * adjusted_beta (0.6) + 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.