INLOT.AT
Intralot Integrated Lottery Systems & Services SA
Price:  
1.12 
EUR
Volume:  
365,691.00
Greece | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INLOT.AT WACC - Weighted Average Cost of Capital

The WACC of Intralot Integrated Lottery Systems & Services SA (INLOT.AT) is 8.9%.

The Cost of Equity of Intralot Integrated Lottery Systems & Services SA (INLOT.AT) is 10.30%.
The Cost of Debt of Intralot Integrated Lottery Systems & Services SA (INLOT.AT) is 7.95%.

Range Selected
Cost of equity 7.90% - 12.70% 10.30%
Tax rate 10.30% - 21.60% 15.95%
Cost of debt 7.30% - 8.60% 7.95%
WACC 7.4% - 10.3% 8.9%
WACC

INLOT.AT WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 8.8% 9.8%
Adjusted beta 0.53 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 12.70%
Tax rate 10.30% 21.60%
Debt/Equity ratio 0.66 0.66
Cost of debt 7.30% 8.60%
After-tax WACC 7.4% 10.3%
Selected WACC 8.9%

INLOT.AT'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 INLOT.AT:

cost_of_equity (10.30%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.53) + 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.