The WACC of XXL ASA (XXL.OL) is 6.1%.
| Range | Selected | |
| Cost of equity | 7.20% - 15.50% | 11.35% |
| Tax rate | 8.50% - 15.40% | 11.95% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 7.9% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.76 | 1.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 15.50% |
| Tax rate | 8.50% | 15.40% |
| Debt/Equity ratio | 3.88 | 3.88 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.4% | 7.9% |
| 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 XXL.OL:
cost_of_equity (11.35%) = risk_free_rate (3.55%) + equity_risk_premium (5.60%) * adjusted_beta (0.76) + 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.