The WACC of Sberbank Rossii PAO (SBER.ME) is 15.9%.
| Range | Selected | |
| Cost of equity | 20.60% - 22.30% | 21.45% |
| Tax rate | 19.90% - 21.50% | 20.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 15.4% - 16.5% | 15.9% |
| Category | Low | High |
| Long-term bond rate | 15.8% | 16.3% |
| Equity market risk premium | 11.7% | 12.7% |
| Adjusted beta | 0.41 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 20.60% | 22.30% |
| Tax rate | 19.90% | 21.50% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 15.4% | 16.5% |
| Selected WACC | 15.9% | |