WWL.WA WACC - Weighted Average Cost of Capital

The WACC of Wawel SA (WWL.WA) is 10.4%.

The Cost of Equity of Wawel SA (WWL.WA) is 10.55%.

The Cost of Debt of Wawel SA (WWL.WA) is 5.65%.

	Range	Selected
Cost of equity	9.10% - 12.00%	10.55%
Tax rate	19.70% - 19.90%	19.80%
Cost of debt	5.20% - 6.10%	5.65%
WACC	9.0% - 11.9%	10.4%

WACC

WWL.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.56	0.74

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.10%	12.00%

Tax rate	19.70%	19.90%
Debt/Equity ratio	0.01	0.01
Cost of debt	5.20%	6.10%

After-tax WACC	9.0%	11.9%


Selected WACC	10.4%

WWL.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 WWL.WA:

cost_of_equity (10.55%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.56) + 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.