The WACC of Elaia Investment Spain Socimi SA (YEIS.MC) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.90% | 8.35% |
| Tax rate | 0.30% - 6.00% | 3.15% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 5.5% - 7.4% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.5 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.90% |
| Tax rate | 0.30% | 6.00% |
| Debt/Equity ratio | 0.9 | 0.9 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 5.5% | 7.4% |
| Selected WACC | 6.4% | |
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 YEIS.MC:
cost_of_equity (8.35%) = risk_free_rate (3.35%) + equity_risk_premium (7.90%) * adjusted_beta (0.5) + 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.