XYLEK.AT WACC - Weighted Average Cost of Capital

The WACC of INTERGOUNT XYLEMPORIA ATENE (XYLEK.AT) is 7.5%.

The Cost of Equity of INTERGOUNT XYLEMPORIA ATENE (XYLEK.AT) is 7.80%.

The Cost of Debt of INTERGOUNT XYLEMPORIA ATENE (XYLEK.AT) is 10.05%.

	Range	Selected
Cost of equity	5.70% - 9.90%	7.80%
Tax rate	18.80% - 28.40%	23.60%
Cost of debt	5.00% - 15.10%	10.05%
WACC	4.5% - 10.6%	7.5%

WACC

XYLEK.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	0.57

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.70%	9.90%

Tax rate	18.80%	28.40%
Debt/Equity ratio	2.82	2.82
Cost of debt	5.00%	15.10%

After-tax WACC	4.5%	10.6%


Selected WACC	7.5%

XYLEK.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 XYLEK.AT:

cost_of_equity (7.80%) = 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.