XYLEK.AT
INTERGOUNT XYLEMPORIA ATENE
Price:  
0.23 
EUR
Volume:  
17,395.00
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 8.4%.

The Cost of Equity of INTERGOUNT XYLEMPORIA ATENE (XYLEK.AT) is 6.65%.
The Cost of Debt of INTERGOUNT XYLEMPORIA ATENE (XYLEK.AT) is 10.35%.

Range Selected
Cost of equity 4.80% - 8.50% 6.65%
Tax rate 6.80% - 15.00% 10.90%
Cost of debt 5.60% - 15.10% 10.35%
WACC 5.1% - 11.7% 8.4%
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 0.16 0.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.80% 8.50%
Tax rate 6.80% 15.00%
Debt/Equity ratio 2.85 2.85
Cost of debt 5.60% 15.10%
After-tax WACC 5.1% 11.7%
Selected WACC 8.4%

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 (6.65%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.16) + 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.