The WACC of NP Korporatsiya Irkut PAO (IRKT.ME) is 23.3%.
| Range | Selected | |
| Cost of equity | 22.40% - 29.30% | 25.85% |
| Tax rate | 13.00% - 19.70% | 16.35% |
| Cost of debt | 5.00% - 17.30% | 11.15% |
| WACC | 19.7% - 26.9% | 23.3% |
| Category | Low | High |
| Long-term bond rate | 15.8% | 16.3% |
| Equity market risk premium | 11.7% | 12.7% |
| Adjusted beta | 0.57 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 22.40% | 29.30% |
| Tax rate | 13.00% | 19.70% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 5.00% | 17.30% |
| After-tax WACC | 19.7% | 26.9% |
| Selected WACC | 23.3% | |
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 IRKT.ME:
cost_of_equity (25.85%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.57) + 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.