CMR.WA WACC - Weighted Average Cost of Capital

The WACC of Comarch SA (CMR.WA) is 10.5%.

The Cost of Equity of Comarch SA (CMR.WA) is 11.10%.

The Cost of Debt of Comarch SA (CMR.WA) is 5.05%.

	Range	Selected
Cost of equity	9.70% - 12.50%	11.10%
Tax rate	30.70% - 34.40%	32.55%
Cost of debt	4.00% - 6.10%	5.05%
WACC	9.2% - 11.9%	10.5%

WACC

CMR.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.67	0.82

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.70%	12.50%

Tax rate	30.70%	34.40%
Debt/Equity ratio	0.08	0.08
Cost of debt	4.00%	6.10%

After-tax WACC	9.2%	11.9%


Selected WACC	10.5%

CMR.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 CMR.WA:

cost_of_equity (11.10%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.67) + 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.