Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • EUC.WA
    Europejskie Centrum Odszkodowan SA
    Price:  
    5.08 
    PLN
    Volume:  
    128,599
    Poland | Insurance
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Dividend Discount Model
    WACC
    Similar Stocks to EUC.WA
    CS.PA
    AXA SA
    TLX.DE
    Talanx AG
    NN.AS
    NN Group NV
    CNP.PA
    CNP Assurances SA
    UQA.VI
    UNIQA Insurance Group AG
    ASSI.MI
    Assiteca SpA Internazionale di Brokeraggio Assicurativo

    EUC.WA WACC - Weighted Average Cost of Capital

    The WACC of Europejskie Centrum Odszkodowan SA (EUC.WA) is 9.8%.

    The Cost of Equity of Europejskie Centrum Odszkodowan SA (EUC.WA) is 14.45%.
    The Cost of Debt of Europejskie Centrum Odszkodowan SA (EUC.WA) is 6.1%.

    RangeSelected
    Cost of equity12.6% - 16.3%14.45%
    Tax rate2.7% - 5.3%4%
    Cost of debt6.1% - 6.1%6.1%
    WACC9.0% - 10.6%9.8%
    WACC

    EUC.WA WACC calculation

    CategoryLowHigh
    Long-term bond rate5.5%6.0%
    Equity market risk premium6.3%7.3%
    Adjusted beta1.121.34
    Additional risk adjustments0.0%0.5%
    Cost of equity12.6%16.3%
    Tax rate2.7%5.3%
    Debt/Equity ratio
    		1.191.19
    Cost of debt6.1%6.1%
    After-tax WACC9.0%10.6%
    Selected WACC9.8%

    EUC.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 EUC.WA:

    cost_of_equity (14.45%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (1.12) + 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.