ETL.WA WACC - Weighted Average Cost of Capital

The WACC of Eurotel SA (ETL.WA) is 9.5%.

The Cost of Equity of Eurotel SA (ETL.WA) is 11.40%.

The Cost of Debt of Eurotel SA (ETL.WA) is 5.10%.

	Range	Selected
Cost of equity	9.10% - 13.70%	11.40%
Tax rate	19.20% - 19.40%	19.30%
Cost of debt	4.00% - 6.20%	5.10%
WACC	7.6% - 11.5%	9.5%

WACC

ETL.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.57	0.98

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.10%	13.70%

Tax rate	19.20%	19.40%
Debt/Equity ratio	0.34	0.34
Cost of debt	4.00%	6.20%

After-tax WACC	7.6%	11.5%


Selected WACC	9.5%

ETL.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 ETL.WA:

cost_of_equity (11.40%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.57) + 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.