MISB.ME WACC - Weighted Average Cost of Capital

The WACC of TNS Energo Mariy El PAO (MISB.ME) is 14.9%.

The Cost of Equity of TNS Energo Mariy El PAO (MISB.ME) is 17.35%.

The Cost of Debt of TNS Energo Mariy El PAO (MISB.ME) is 5.50%.

	Range	Selected
Cost of equity	16.30% - 18.40%	17.35%
Tax rate	21.90% - 27.00%	24.45%
Cost of debt	4.00% - 7.00%	5.50%
WACC	13.9% - 15.9%	14.9%

WACC

MISB.ME WACC calculation

Category	Low	High

Long-term bond rate	11.6%	12.1%
Equity market risk premium	6.9%	7.9%
Adjusted beta	0.68	0.73

Additional risk adjustments	0.0%	0.5%
Cost of equity	16.30%	18.40%

Tax rate	21.90%	27.00%
Debt/Equity ratio	0.23	0.23
Cost of debt	4.00%	7.00%

After-tax WACC	13.9%	15.9%


Selected WACC	14.9%

MISB.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 MISB.ME:

cost_of_equity (17.35%) = risk_free_rate (11.85%) + equity_risk_premium (7.40%) * adjusted_beta (0.68) + 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.