The WACC of Albirana Properties SOCIMI SA (YAPS.MC) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.60% - 7.30% | 6.45% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 4.60% - 7.00% | 5.80% |
| WACC | 5.2% - 7.2% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.34 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 7.30% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 4.60% | 7.00% |
| After-tax WACC | 5.2% | 7.2% |
| Selected WACC | 6.2% | |
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 (6.45%) = 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.