PLI.WA
Platige Image SA
Price:  
14.3 
PLN
Volume:  
47
Poland | Entertainment

PLI.WA WACC - Weighted Average Cost of Capital

The WACC of Platige Image SA (PLI.WA) is 7.5%.

The Cost of Equity of Platige Image SA (PLI.WA) is 8.3%.
The Cost of Debt of Platige Image SA (PLI.WA) is 6.65%.

RangeSelected
Cost of equity7.4% - 9.2%8.3%
Tax rate13.6% - 14.7%14.15%
Cost of debt6.3% - 7.0%6.65%
WACC6.8% - 8.2%7.5%
WACC

PLI.WA WACC calculation

CategoryLowHigh
Long-term bond rate5.5%6.0%
Equity market risk premium6.3%7.3%
Adjusted beta0.30.37
Additional risk adjustments0.0%0.5%
Cost of equity7.4%9.2%
Tax rate13.6%14.7%
Debt/Equity ratio
0.480.48
Cost of debt6.3%7.0%
After-tax WACC6.8%8.2%
Selected WACC7.5%

PLI.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 PLI.WA:

cost_of_equity (8.30%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.3) + 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.