The WACC of Grenke AG (GLJ.DE) is 4.5%.
| Range | Selected | |
| Cost of equity | 8.20% - 13.00% | 10.60% |
| Tax rate | 22.40% - 23.00% | 22.70% |
| Cost of debt | 4.00% - 6.40% | 5.20% |
| WACC | 3.5% - 5.5% | 4.5% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.07 | 1.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 13.00% |
| Tax rate | 22.40% | 23.00% |
| Debt/Equity ratio | 12.47 | 12.47 |
| Cost of debt | 4.00% | 6.40% |
| After-tax WACC | 3.5% | 5.5% |
| Selected WACC | 4.5% | |
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 GLJ.DE:
cost_of_equity (10.60%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (1.07) + 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.