GKI.WA WACC - Weighted Average Cost of Capital

The WACC of Grupa Kapitalowa Immobile SA (GKI.WA) is 9.0%.

The Cost of Equity of Grupa Kapitalowa Immobile SA (GKI.WA) is 14.15%.

The Cost of Debt of Grupa Kapitalowa Immobile SA (GKI.WA) is 6.55%.

	Range	Selected
Cost of equity	12.80% - 15.50%	14.15%
Tax rate	21.70% - 30.50%	26.10%
Cost of debt	5.90% - 7.20%	6.55%
WACC	8.2% - 9.7%	9.0%

WACC

GKI.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	1.15	1.23

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.80%	15.50%

Tax rate	21.70%	30.50%
Debt/Equity ratio	1.27	1.27
Cost of debt	5.90%	7.20%

After-tax WACC	8.2%	9.7%


Selected WACC	9.0%

GKI.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 GKI.WA:

cost_of_equity (14.15%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (1.15) + 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.