The WACC of Ace Hardware Indonesia Tbk PT (ACES.JK) is 12.5%.
| Range | Selected | |
| Cost of equity | 10.00% - 16.00% | 13.00% |
| Tax rate | 18.50% - 19.30% | 18.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.6% - 15.3% | 12.5% |
| Category | Low | High |
| Long-term bond rate | 6.6% | 7.1% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 0.42 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 16.00% |
| Tax rate | 18.50% | 19.30% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.6% | 15.3% |
| Selected WACC | 12.5% | |