MSZ.WA WACC - Weighted Average Cost of Capital

The WACC of Mostostal Zabrze SA (MSZ.WA) is 9.8%.

The Cost of Equity of Mostostal Zabrze SA (MSZ.WA) is 10.25%.

The Cost of Debt of Mostostal Zabrze SA (MSZ.WA) is 7.95%.

	Range	Selected
Cost of equity	9.00% - 11.50%	10.25%
Tax rate	30.00% - 34.90%	32.45%
Cost of debt	6.40% - 9.50%	7.95%
WACC	8.6% - 11.0%	9.8%

WACC

MSZ.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.55	0.68

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.00%	11.50%

Tax rate	30.00%	34.90%
Debt/Equity ratio	0.11	0.11
Cost of debt	6.40%	9.50%

After-tax WACC	8.6%	11.0%


Selected WACC	9.8%

MSZ.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 MSZ.WA:

cost_of_equity (10.25%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.55) + 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.