The WACC of Clever Group Corp (ADG.VN) is 9.9%.
| Range | Selected | |
| Cost of equity | 9.50% - 12.80% | 11.15% |
| Tax rate | 24.30% - 25.80% | 25.05% |
| Cost of debt | 4.00% - 8.10% | 6.05% |
| WACC | 8.3% - 11.6% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.71 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 12.80% |
| Tax rate | 24.30% | 25.80% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 4.00% | 8.10% |
| After-tax WACC | 8.3% | 11.6% |
| Selected WACC | 9.9% | |
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 ADG.VN:
cost_of_equity (11.15%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.71) + 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.