YAPS.MC
Albirana Properties SOCIMI SA
Price:  
18.5 
EUR
Volume:  
467
Spain | Real Estate Rental and Leasing

YAPS.MC WACC - Weighted Average Cost of Capital

The WACC of Albirana Properties SOCIMI SA (YAPS.MC) is 6.2%.

The Cost of Equity of Albirana Properties SOCIMI SA (YAPS.MC) is 6.35%.
The Cost of Debt of Albirana Properties SOCIMI SA (YAPS.MC) is 5.8%.

RangeSelected
Cost of equity5.6% - 7.1%6.35%
Tax rate0.1% - 0.2%0.15%
Cost of debt4.6% - 7.0%5.8%
WACC5.4% - 7.1%6.2%
WACC

YAPS.MC WACC calculation

CategoryLowHigh
Long-term bond rate3.1%3.6%
Equity market risk premium7.4%8.4%
Adjusted beta0.340.36
Additional risk adjustments0.0%0.5%
Cost of equity5.6%7.1%
Tax rate0.1%0.2%
Debt/Equity ratio
0.310.31
Cost of debt4.6%7.0%
After-tax WACC5.4%7.1%
Selected WACC6.2%

YAPS.MC'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 YAPS.MC:

cost_of_equity (6.35%) = risk_free_rate (3.35%) + equity_risk_premium (7.90%) * adjusted_beta (0.34) + 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.