PRFN.ME
ChZPSN-Profnastil PAO
Price:  
6.33 
RUB
Volume:  
1,748,640
Russian Federation | Metals & Mining

PRFN.ME WACC - Weighted Average Cost of Capital

The WACC of ChZPSN-Profnastil PAO (PRFN.ME) is 18.5%.

The Cost of Equity of ChZPSN-Profnastil PAO (PRFN.ME) is 20.6%.
The Cost of Debt of ChZPSN-Profnastil PAO (PRFN.ME) is 5.5%.

RangeSelected
Cost of equity19.8% - 21.4%20.6%
Tax rate24.9% - 25.9%25.4%
Cost of debt4.0% - 7.0%5.5%
WACC17.7% - 19.4%18.5%
WACC

PRFN.ME WACC calculation

CategoryLowHigh
Long-term bond rate15.8%16.3%
Equity market risk premium11.7%12.7%
Adjusted beta0.340.37
Additional risk adjustments0.0%0.5%
Cost of equity19.8%21.4%
Tax rate24.9%25.9%
Debt/Equity ratio
0.140.14
Cost of debt4.0%7.0%
After-tax WACC17.7%19.4%
Selected WACC18.5%

PRFN.ME'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 PRFN.ME:

cost_of_equity (20.60%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.34) + 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.