VIN.WA
Gielda Praw Majatkowych Vindexus SA
Price:  
11.35 
PLN
Volume:  
4,034.00
Poland | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VIN.WA WACC - Weighted Average Cost of Capital

The WACC of Gielda Praw Majatkowych Vindexus SA (VIN.WA) is 9.5%.

The Cost of Equity of Gielda Praw Majatkowych Vindexus SA (VIN.WA) is 10.90%.
The Cost of Debt of Gielda Praw Majatkowych Vindexus SA (VIN.WA) is 7.95%.

Range Selected
Cost of equity 8.50% - 13.30% 10.90%
Tax rate 14.50% - 29.70% 22.10%
Cost of debt 7.70% - 8.20% 7.95%
WACC 7.9% - 11.1% 9.5%
WACC

VIN.WA WACC calculation

Category Low High
Long-term bond rate 5.5% 6.0%
Equity market risk premium 6.3% 7.3%
Adjusted beta 0.47 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 13.30%
Tax rate 14.50% 29.70%
Debt/Equity ratio 0.4 0.4
Cost of debt 7.70% 8.20%
After-tax WACC 7.9% 11.1%
Selected WACC 9.5%

VIN.WA'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 VIN.WA:

cost_of_equity (10.90%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.47) + 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.