OML.WA
One More Level SA
Price:  
1.55 
PLN
Volume:  
57,340
Poland | Entertainment

OML.WA WACC - Weighted Average Cost of Capital

The WACC of One More Level SA (OML.WA) is 8.8%.

The Cost of Equity of One More Level SA (OML.WA) is 8.85%.
The Cost of Debt of One More Level SA (OML.WA) is 5.05%.

RangeSelected
Cost of equity7.9% - 9.8%8.85%
Tax rate11.3% - 17.1%14.2%
Cost of debt4.0% - 6.1%5.05%
WACC7.9% - 9.7%8.8%
WACC

OML.WA WACC calculation

CategoryLowHigh
Long-term bond rate5.5%6.0%
Equity market risk premium6.3%7.3%
Adjusted beta0.380.45
Additional risk adjustments0.0%0.5%
Cost of equity7.9%9.8%
Tax rate11.3%17.1%
Debt/Equity ratio
0.020.02
Cost of debt4.0%6.1%
After-tax WACC7.9%9.7%
Selected WACC8.8%

OML.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 OML.WA:

cost_of_equity (8.85%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.38) + 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.