UNAC.ME WACC - Weighted Average Cost of Capital

The WACC of Ob''yedinennaya Aviastroitel'naya Korporatsiya PAO (UNAC.ME) is 14.6%.

The Cost of Equity of Ob''yedinennaya Aviastroitel'naya Korporatsiya PAO (UNAC.ME) is 25.60%.

The Cost of Debt of Ob''yedinennaya Aviastroitel'naya Korporatsiya PAO (UNAC.ME) is 6.15%.

	Range	Selected
Cost of equity	22.50% - 28.70%	25.60%
Tax rate	2.60% - 11.70%	7.15%
Cost of debt	5.30% - 7.00%	6.15%
WACC	13.0% - 16.3%	14.6%

WACC

UNAC.ME WACC calculation

Category	Low	High

Long-term bond rate	15.8%	16.3%
Equity market risk premium	11.7%	12.7%
Adjusted beta	0.57	0.94

Additional risk adjustments	0.0%	0.5%
Cost of equity	22.50%	28.70%

Tax rate	2.60%	11.70%
Debt/Equity ratio	1.23	1.23
Cost of debt	5.30%	7.00%

After-tax WACC	13.0%	16.3%


Selected WACC	14.6%

UNAC.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 UNAC.ME:

cost_of_equity (25.60%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.57) + 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.