EELT.ME WACC - Weighted Average Cost of Capital

The WACC of Yevropeyskaya Elektrotekhnika PAO (EELT.ME) is 22.5%.

The Cost of Equity of Yevropeyskaya Elektrotekhnika PAO (EELT.ME) is 22.80%.

The Cost of Debt of Yevropeyskaya Elektrotekhnika PAO (EELT.ME) is 16.40%.

	Range	Selected
Cost of equity	20.90% - 24.70%	22.80%
Tax rate	19.70% - 20.70%	20.20%
Cost of debt	16.40% - 16.40%	16.40%
WACC	20.7% - 24.4%	22.5%

WACC

EELT.ME WACC calculation

Category	Low	High

Long-term bond rate	15.8%	16.3%
Equity market risk premium	11.7%	12.7%
Adjusted beta	0.44	0.62

Additional risk adjustments	0.0%	0.5%
Cost of equity	20.90%	24.70%

Tax rate	19.70%	20.70%
Debt/Equity ratio	0.03	0.03
Cost of debt	16.40%	16.40%

After-tax WACC	20.7%	24.4%


Selected WACC	22.5%

EELT.ME'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 EELT.ME:

cost_of_equity (22.80%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.44) + 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.