FEES.ME
FSK YeES PAO
Price:  
0.13 
RUB
Volume:  
4,361,480,000.00
Russian Federation | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FEES.ME WACC - Weighted Average Cost of Capital

The WACC of FSK YeES PAO (FEES.ME) is 15.6%.

The Cost of Equity of FSK YeES PAO (FEES.ME) is 25.40%.
The Cost of Debt of FSK YeES PAO (FEES.ME) is 14.15%.

Range Selected
Cost of equity 23.50% - 27.30% 25.40%
Tax rate 21.40% - 22.20% 21.80%
Cost of debt 11.40% - 16.90% 14.15%
WACC 13.6% - 17.6% 15.6%
WACC

FEES.ME WACC calculation

Category Low High
Long-term bond rate 15.8% 16.3%
Equity market risk premium 11.7% 12.7%
Adjusted beta 0.66 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 23.50% 27.30%
Tax rate 21.40% 22.20%
Debt/Equity ratio 2.13 2.13
Cost of debt 11.40% 16.90%
After-tax WACC 13.6% 17.6%
Selected WACC 15.6%

FEES.ME'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 FEES.ME:

cost_of_equity (25.40%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.66) + 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.