REN.MI WACC - Weighted Average Cost of Capital
The WACC of Renergetica SpA (REN.MI) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.9% - 10.2% | 9.05% |
| Tax rate | 13.3% - 16.6% | 14.95% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 7.2% - 9.1% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.3% | 4.8% |
| Equity market risk premium | 8.8% | 9.8% |
| Adjusted beta | 0.4 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.9% | 10.2% |
| Tax rate | 13.3% | 16.6% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 7.2% | 9.1% |
| Selected WACC | 8.1% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| REN.MI | Renergetica SpA | 0.24 | 0.05 | 0.04 |
| 01C.WA | 01Cyberaton SA | 0.21 | 0.66 | 0.56 |
| AEGA.OL | Aega ASA | 0.41 | 8.54 | 6.31 |
| AKSUE.IS | Aksu Enerji ve Ticaret AS | 0.11 | 1.12 | 1.02 |
| EAM.OL | EAM Solar ASA | 0.19 | -4.2 | -3.61 |
| ESUN.SW | Edisun Power Europe AG | 4.89 | 0.72 | 0.14 |
| FDE.MI | Frendy Energy SpA | 0.03 | 0.22 | 0.21 |
| IB.MI | Iniziative Bresciane Inbre SpA | 1.49 | 0.01 | 0.01 |
| NSE.AS | New Sources Energy NV | 0.04 | 0.17 | 0.17 |
| PANNERGY.BD | PannErgy Nyrt | 0.47 | 0.3 | 0.22 |
| Low | High | |
| Unlevered beta | 0.16 | 0.21 |
| Relevered beta | 0.1 | 0.25 |
| Adjusted relevered beta | 0.4 | 0.5 |
REN.MI'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 REN.MI:
cost_of_equity (9.05%) = risk_free_rate (4.55%) + equity_risk_premium (9.30%) * adjusted_beta (0.4) + 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.