PNT.WA WACC - Weighted Average Cost of Capital

The WACC of PointPack.pl SA (PNT.WA) is 9.7%.

The Cost of Equity of PointPack.pl SA (PNT.WA) is 12.20%.

The Cost of Debt of PointPack.pl SA (PNT.WA) is 6.40%.

	Range	Selected
Cost of equity	10.80% - 13.60%	12.20%
Tax rate	22.30% - 24.50%	23.40%
Cost of debt	6.40% - 6.40%	6.40%
WACC	8.8% - 10.6%	9.7%

WACC

PNT.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.83	0.96

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.80%	13.60%

Tax rate	22.30%	24.50%
Debt/Equity ratio	0.53	0.53
Cost of debt	6.40%	6.40%

After-tax WACC	8.8%	10.6%


Selected WACC	9.7%

PNT.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 PNT.WA:

cost_of_equity (12.20%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.83) + 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.