IRAO.ME
Inter RAO YEES PAO
Price:  
4.28 
RUB
Volume:  
123,374,000.00
Russian Federation | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IRAO.ME WACC - Weighted Average Cost of Capital

The WACC of Inter RAO YEES PAO (IRAO.ME) is 20.1%.

The Cost of Equity of Inter RAO YEES PAO (IRAO.ME) is 22.95%.
The Cost of Debt of Inter RAO YEES PAO (IRAO.ME) is 10.20%.

Range Selected
Cost of equity 21.80% - 24.10% 22.95%
Tax rate 19.60% - 20.30% 19.95%
Cost of debt 4.00% - 16.40% 10.20%
WACC 18.2% - 22.0% 20.1%
WACC

IRAO.ME WACC calculation

Category Low High
Long-term bond rate 15.8% 16.3%
Equity market risk premium 11.7% 12.7%
Adjusted beta 0.51 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 21.80% 24.10%
Tax rate 19.60% 20.30%
Debt/Equity ratio 0.24 0.24
Cost of debt 4.00% 16.40%
After-tax WACC 18.2% 22.0%
Selected WACC 20.1%

IRAO.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 IRAO.ME:

cost_of_equity (22.95%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.51) + 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.