ITB.WA WACC - Weighted Average Cost of Capital

The WACC of Interbud Lublin SA (ITB.WA) is 17.4%.

The Cost of Equity of Interbud Lublin SA (ITB.WA) is 9.75%.

The Cost of Debt of Interbud Lublin SA (ITB.WA) is 31.40%.

	Range	Selected
Cost of equity	8.60% - 10.90%	9.75%
Tax rate	4.50% - 11.20%	7.85%
Cost of debt	7.00% - 55.80%	31.40%
WACC	7.8% - 27.1%	17.4%

WACC

ITB.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.48	0.6

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.60%	10.90%

Tax rate	4.50%	11.20%
Debt/Equity ratio	0.72	0.72
Cost of debt	7.00%	55.80%

After-tax WACC	7.8%	27.1%


Selected WACC	17.4%

ITB.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 ITB.WA:

cost_of_equity (9.75%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.48) + 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.