MLB.WA
Makolab SA
Price:  
5.00 
PLN
Volume:  
10,033.00
Poland | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MLB.WA WACC - Weighted Average Cost of Capital

The WACC of Makolab SA (MLB.WA) is 11.9%.

The Cost of Equity of Makolab SA (MLB.WA) is 11.95%.
The Cost of Debt of Makolab SA (MLB.WA) is 12.35%.

Range Selected
Cost of equity 10.70% - 13.20% 11.95%
Tax rate 21.70% - 23.50% 22.60%
Cost of debt 7.00% - 17.70% 12.35%
WACC 10.7% - 13.2% 11.9%
WACC

MLB.WA WACC calculation

Category Low High
Long-term bond rate 5.5% 6.0%
Equity market risk premium 6.3% 7.3%
Adjusted beta 0.83 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.70% 13.20%
Tax rate 21.70% 23.50%
Debt/Equity ratio 0.01 0.01
Cost of debt 7.00% 17.70%
After-tax WACC 10.7% 13.2%
Selected WACC 11.9%

MLB.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 MLB.WA:

cost_of_equity (11.95%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.83) + 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.