MAB.WA
Mabion SA
Price:  
9.78 
PLN
Volume:  
17,551.00
Poland | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAB.WA WACC - Weighted Average Cost of Capital

The WACC of Mabion SA (MAB.WA) is 12.7%.

The Cost of Equity of Mabion SA (MAB.WA) is 13.45%.
The Cost of Debt of Mabion SA (MAB.WA) is 10.15%.

Range Selected
Cost of equity 10.60% - 16.30% 13.45%
Tax rate 3.10% - 10.10% 6.60%
Cost of debt 6.70% - 13.60% 10.15%
WACC 9.9% - 15.6% 12.7%
WACC

MAB.WA WACC calculation

Category Low High
Long-term bond rate 5.5% 6.0%
Equity market risk premium 6.3% 7.3%
Adjusted beta 0.8 1.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.60% 16.30%
Tax rate 3.10% 10.10%
Debt/Equity ratio 0.22 0.22
Cost of debt 6.70% 13.60%
After-tax WACC 9.9% 15.6%
Selected WACC 12.7%

MAB.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 MAB.WA:

cost_of_equity (13.45%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.8) + 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.