The WACC of Gazprom Neft' PAO (SIBN.ME) is 18.6%.
| Range | Selected | |
| Cost of equity | 20.50% - 23.50% | 22.00% |
| Tax rate | 17.40% - 17.80% | 17.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 17.4% - 19.8% | 18.6% |
| Category | Low | High |
| Long-term bond rate | 15.8% | 16.3% |
| Equity market risk premium | 11.7% | 12.7% |
| Adjusted beta | 0.41 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 20.50% | 23.50% |
| Tax rate | 17.40% | 17.80% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 17.4% | 19.8% |
| Selected WACC | 18.6% | |
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 SIBN.ME:
cost_of_equity (22.00%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.41) + 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.