PINT.L WACC - Weighted Average Cost of Capital

The WACC of Pantheon Infrastructure PLC (PINT.L) is 20.6%.

The Cost of Equity of Pantheon Infrastructure PLC (PINT.L) is 36.80%.

The Cost of Debt of Pantheon Infrastructure PLC (PINT.L) is 4.60%.

	Range	Selected
Cost of equity	33.80% - 39.80%	36.80%
Tax rate	1.70% - 2.40%	2.05%
Cost of debt	4.60% - 4.60%	4.60%
WACC	19.1% - 22.1%	20.6%

WACC

PINT.L WACC calculation

Category	Low	High

Long-term bond rate	4.0%	4.5%
Equity market risk premium	6.0%	7.0%
Adjusted beta	4.98	4.98

Additional risk adjustments	0.0%	0.5%
Cost of equity	33.80%	39.80%

Tax rate	1.70%	2.40%
Debt/Equity ratio	1	1
Cost of debt	4.60%	4.60%

After-tax WACC	19.1%	22.1%


Selected WACC	20.6%

PINT.L'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 PINT.L:

cost_of_equity (36.80%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (4.98) + 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.