YOC.DE
Yoc AG
Price:  
16.70 
EUR
Volume:  
4,998.00
Germany | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

YOC.DE WACC - Weighted Average Cost of Capital

The WACC of Yoc AG (YOC.DE) is 6.5%.

The Cost of Equity of Yoc AG (YOC.DE) is 6.50%.
The Cost of Debt of Yoc AG (YOC.DE) is 5.10%.

Range Selected
Cost of equity 5.40% - 7.60% 6.50%
Tax rate 2.00% - 11.50% 6.75%
Cost of debt 4.00% - 6.20% 5.10%
WACC 5.4% - 7.5% 6.5%
WACC

YOC.DE WACC calculation

Category Low High
Long-term bond rate 2.8% 3.3%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.52 0.62
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.60%
Tax rate 2.00% 11.50%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 6.20%
After-tax WACC 5.4% 7.5%
Selected WACC 6.5%

YOC.DE'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 YOC.DE:

cost_of_equity (6.50%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (0.52) + 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.