IMP.WA WACC - Weighted Average Cost of Capital

The WACC of Impera Capital Alternatywna Spolka Inwestycyjna SA (IMP.WA) is 9.3%.

The Cost of Equity of Impera Capital Alternatywna Spolka Inwestycyjna SA (IMP.WA) is 9.50%.

The Cost of Debt of Impera Capital Alternatywna Spolka Inwestycyjna SA (IMP.WA) is 7.00%.

	Range	Selected
Cost of equity	8.20% - 10.80%	9.50%
Tax rate	19.00% - 19.00%	19.00%
Cost of debt	7.00% - 7.00%	7.00%
WACC	8.1% - 10.6%	9.3%

WACC

IMP.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.42	0.58

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.20%	10.80%

Tax rate	19.00%	19.00%
Debt/Equity ratio	0.05	0.05
Cost of debt	7.00%	7.00%

After-tax WACC	8.1%	10.6%


Selected WACC	9.3%

IMP.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 IMP.WA:

cost_of_equity (9.50%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.42) + 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.