MPITR.AT WACC - Weighted Average Cost of Capital

The WACC of Bitros Holding SA (MPITR.AT) is 6.1%.

The Cost of Equity of Bitros Holding SA (MPITR.AT) is 26.40%.

The Cost of Debt of Bitros Holding SA (MPITR.AT) is 5.50%.

	Range	Selected
Cost of equity	19.00% - 33.80%	26.40%
Tax rate	6.80% - 10.70%	8.75%
Cost of debt	4.00% - 7.00%	5.50%
WACC	4.5% - 7.6%	6.1%

WACC

MPITR.AT WACC calculation

Category	Low	High

Long-term bond rate	3.3%	3.8%
Equity market risk premium	8.8%	9.8%
Adjusted beta	1.79	3.02

Additional risk adjustments	0.0%	0.5%
Cost of equity	19.00%	33.80%

Tax rate	6.80%	10.70%
Debt/Equity ratio	19.07	19.07
Cost of debt	4.00%	7.00%

After-tax WACC	4.5%	7.6%


Selected WACC	6.1%

MPITR.AT'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 MPITR.AT:

cost_of_equity (26.40%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (1.79) + 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.