MPITR.AT WACC - Weighted Average Cost of Capital

The WACC of Bitros Holding SA (MPITR.AT) is 5.9%.

The Cost of Equity of Bitros Holding SA (MPITR.AT) is 21.65%.

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

	Range	Selected
Cost of equity	14.00% - 29.30%	21.65%
Tax rate	3.90% - 6.60%	5.25%
Cost of debt	4.00% - 7.00%	5.50%
WACC	4.3% - 7.5%	5.9%

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	1.22	2.56

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.00%	29.30%

Tax rate	3.90%	6.60%
Debt/Equity ratio	23.14	23.14
Cost of debt	4.00%	7.00%

After-tax WACC	4.3%	7.5%


Selected WACC	5.9%

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 (21.65%) = risk_free_rate (3.55%) + equity_risk_premium (9.30%) * adjusted_beta (1.22) + 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.