XYLEK.AT
INTERGOUNT XYLEMPORIA ATENE
Price:  
0.24 
EUR
Volume:  
30,448.00
Greece | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

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 7.65%.
The Cost of Debt of INTERGOUNT XYLEMPORIA ATENE (XYLEK.AT) is 10.05%.

Range Selected
Cost of equity 6.40% - 8.90% 7.65%
Tax rate 18.80% - 28.40% 23.60%
Cost of debt 5.00% - 15.10% 10.05%
WACC 4.7% - 10.3% 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 0.35 0.47
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.90%
Tax rate 18.80% 28.40%
Debt/Equity ratio 2.64 2.64
Cost of debt 5.00% 15.10%
After-tax WACC 4.7% 10.3%
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 (7.65%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.35) + 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.