RNFT.ME WACC - Weighted Average Cost of Capital

The WACC of NK Russneft' PAO (RNFT.ME) is 16.4%.

The Cost of Equity of NK Russneft' PAO (RNFT.ME) is 25.55%.

The Cost of Debt of NK Russneft' PAO (RNFT.ME) is 13.40%.

	Range	Selected
Cost of equity	21.20% - 29.90%	25.55%
Tax rate	27.20% - 29.40%	28.30%
Cost of debt	9.80% - 17.00%	13.40%
WACC	13.2% - 19.7%	16.4%

WACC

RNFT.ME WACC calculation

Category	Low	High

Long-term bond rate	15.8%	16.3%
Equity market risk premium	11.7%	12.7%
Adjusted beta	0.46	1.04

Additional risk adjustments	0.0%	0.5%
Cost of equity	21.20%	29.90%

Tax rate	27.20%	29.40%
Debt/Equity ratio	1.34	1.34
Cost of debt	9.80%	17.00%

After-tax WACC	13.2%	19.7%


Selected WACC	16.4%

RNFT.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 RNFT.ME:

cost_of_equity (25.55%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.46) + 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.