UWGN.ME WACC - Weighted Average Cost of Capital

The WACC of NPK OVK PAO (UWGN.ME) is 23.3%.

The Cost of Equity of NPK OVK PAO (UWGN.ME) is 23.35%.

The Cost of Debt of NPK OVK PAO (UWGN.ME) is 12.80%.

	Range	Selected
Cost of equity	21.60% - 25.10%	23.35%
Tax rate	12.70% - 16.20%	14.45%
Cost of debt	9.20% - 16.40%	12.80%
WACC	21.5% - 25.1%	23.3%

WACC

UWGN.ME WACC calculation

Category	Low	High

Long-term bond rate	15.8%	16.3%
Equity market risk premium	11.7%	12.7%
Adjusted beta	0.49	0.65

Additional risk adjustments	0.0%	0.5%
Cost of equity	21.60%	25.10%

Tax rate	12.70%	16.20%
Debt/Equity ratio	0	0
Cost of debt	9.20%	16.40%

After-tax WACC	21.5%	25.1%


Selected WACC	23.3%

UWGN.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 UWGN.ME:

cost_of_equity (23.35%) = risk_free_rate (16.05%) + equity_risk_premium (12.20%) * adjusted_beta (0.49) + 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.