EUROC.AT WACC - Weighted Average Cost of Capital

The WACC of Euroconsultants SA (EUROC.AT) is 10.3%.

The Cost of Equity of Euroconsultants SA (EUROC.AT) is 10.65%.

The Cost of Debt of Euroconsultants SA (EUROC.AT) is 4.25%.

	Range	Selected
Cost of equity	8.70% - 12.60%	10.65%
Tax rate	14.60% - 17.40%	16.00%
Cost of debt	4.00% - 4.50%	4.25%
WACC	8.5% - 12.2%	10.3%

WACC

EUROC.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	0.62	0.85

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.70%	12.60%

Tax rate	14.60%	17.40%
Debt/Equity ratio	0.04	0.04
Cost of debt	4.00%	4.50%

After-tax WACC	8.5%	12.2%


Selected WACC	10.3%

EUROC.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 EUROC.AT:

cost_of_equity (10.65%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.62) + 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.