ENI.WA WACC - Weighted Average Cost of Capital

The WACC of Energoinstal SA (ENI.WA) is 10.5%.

The Cost of Equity of Energoinstal SA (ENI.WA) is 11.40%.

The Cost of Debt of Energoinstal SA (ENI.WA) is 10.90%.

	Range	Selected
Cost of equity	10.10% - 12.70%	11.40%
Tax rate	10.80% - 21.10%	15.95%
Cost of debt	7.00% - 14.80%	10.90%
WACC	8.7% - 12.3%	10.5%

WACC

ENI.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.72	0.84

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.10%	12.70%

Tax rate	10.80%	21.10%
Debt/Equity ratio	0.56	0.56
Cost of debt	7.00%	14.80%

After-tax WACC	8.7%	12.3%


Selected WACC	10.5%

ENI.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 ENI.WA:

cost_of_equity (11.40%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.72) + 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.