ELIN.AT WACC - Weighted Average Cost of Capital

The WACC of Elinoil Hellenic Petroleum Company SA (ELIN.AT) is 8.3%.

The Cost of Equity of Elinoil Hellenic Petroleum Company SA (ELIN.AT) is 11.00%.

The Cost of Debt of Elinoil Hellenic Petroleum Company SA (ELIN.AT) is 9.45%.

	Range	Selected
Cost of equity	9.40% - 12.60%	11.00%
Tax rate	22.20% - 24.20%	23.20%
Cost of debt	8.60% - 10.30%	9.45%
WACC	7.5% - 9.1%	8.3%

WACC

ELIN.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	0.7	0.85

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.40%	12.60%

Tax rate	22.20%	24.20%
Debt/Equity ratio	2.52	2.52
Cost of debt	8.60%	10.30%

After-tax WACC	7.5%	9.1%


Selected WACC	8.3%

ELIN.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 ELIN.AT:

cost_of_equity (11.00%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.7) + 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.