BST.WA
Best SA
Price:  
30.20 
PLN
Volume:  
61.00
Poland | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BST.WA WACC - Weighted Average Cost of Capital

The WACC of Best SA (BST.WA) is 9.4%.

The Cost of Equity of Best SA (BST.WA) is 11.10%.
The Cost of Debt of Best SA (BST.WA) is 8.75%.

Range Selected
Cost of equity 9.00% - 13.20% 11.10%
Tax rate 8.40% - 11.70% 10.05%
Cost of debt 8.40% - 9.10% 8.75%
WACC 8.3% - 10.5% 9.4%
WACC

BST.WA WACC calculation

Category Low High
Long-term bond rate 5.5% 6.0%
Equity market risk premium 6.3% 7.3%
Adjusted beta 0.56 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 13.20%
Tax rate 8.40% 11.70%
Debt/Equity ratio 1.14 1.14
Cost of debt 8.40% 9.10%
After-tax WACC 8.3% 10.5%
Selected WACC 9.4%

BST.WA'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 BST.WA:

cost_of_equity (11.10%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.56) + 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.