ELZ.WA
Zaklady Urzadzen Komputerowych Elzab SA
Price:  
1.92 
PLN
Volume:  
10,166.00
Poland | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELZ.WA WACC - Weighted Average Cost of Capital

The WACC of Zaklady Urzadzen Komputerowych Elzab SA (ELZ.WA) is 7.0%.

The Cost of Equity of Zaklady Urzadzen Komputerowych Elzab SA (ELZ.WA) is 10.95%.
The Cost of Debt of Zaklady Urzadzen Komputerowych Elzab SA (ELZ.WA) is 5.50%.

Range Selected
Cost of equity 9.30% - 12.60% 10.95%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.6% - 8.4% 7.0%
WACC

ELZ.WA WACC calculation

Category Low High
Long-term bond rate 5.5% 6.0%
Equity market risk premium 6.3% 7.3%
Adjusted beta 0.61 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 12.60%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1.56 1.56
Cost of debt 4.00% 7.00%
After-tax WACC 5.6% 8.4%
Selected WACC 7.0%