The WACC of Warimpex Finanz und Beteiligungs AG (WXF.VI) is 6.1%.
| Range | Selected | |
| Cost of equity | 9.70% - 26.40% | 18.05% |
| Tax rate | 10.50% - 15.10% | 12.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 7.0% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.7% | 6.7% |
| Adjusted beta | 1.21 | 3.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 26.40% |
| Tax rate | 10.50% | 15.10% |
| Debt/Equity ratio | 7.08 | 7.08 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 7.0% |
| Selected WACC | 6.1% | |
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 WXF.VI:
cost_of_equity (18.05%) = risk_free_rate (3.05%) + equity_risk_premium (6.20%) * adjusted_beta (1.21) + 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.