ZRE.WA WACC - Weighted Average Cost of Capital

The WACC of Zaklad Budowy Maszyn Zremb Chojnice SA (ZRE.WA) is 10.0%.

The Cost of Equity of Zaklad Budowy Maszyn Zremb Chojnice SA (ZRE.WA) is 10.35%.

The Cost of Debt of Zaklad Budowy Maszyn Zremb Chojnice SA (ZRE.WA) is 6.45%.

	Range	Selected
Cost of equity	9.00% - 11.70%	10.35%
Tax rate	23.80% - 30.80%	27.30%
Cost of debt	6.20% - 6.70%	6.45%
WACC	8.8% - 11.3%	10.0%

WACC

ZRE.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.55	0.7

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.00%	11.70%

Tax rate	23.80%	30.80%
Debt/Equity ratio	0.06	0.06
Cost of debt	6.20%	6.70%

After-tax WACC	8.8%	11.3%


Selected WACC	10.0%

ZRE.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 ZRE.WA:

cost_of_equity (10.35%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.55) + 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.