MRKY.ME WACC - Weighted Average Cost of Capital

The WACC of MRSK Yuga PAO (MRKY.ME) is 17.5%.

The Cost of Equity of MRSK Yuga PAO (MRKY.ME) is 22.75%.

The Cost of Debt of MRSK Yuga PAO (MRKY.ME) is 19.70%.

	Range	Selected
Cost of equity	21.60% - 23.90%	22.75%
Tax rate	26.30% - 27.30%	26.80%
Cost of debt	11.80% - 27.60%	19.70%
WACC	13.4% - 21.5%	17.5%

WACC

MRKY.ME WACC calculation

Category	Low	High

Long-term bond rate	15.8%	16.3%
Equity market risk premium	11.7%	12.7%
Adjusted beta	0.5	0.56

Additional risk adjustments	0.0%	0.5%
Cost of equity	21.60%	23.90%

Tax rate	26.30%	27.30%
Debt/Equity ratio	1.73	1.73
Cost of debt	11.80%	27.60%

After-tax WACC	13.4%	21.5%


Selected WACC	17.5%

MRKY.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 MRKY.ME:

cost_of_equity (22.75%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.5) + 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.