AKRA.JK WACC - Weighted Average Cost of Capital

The WACC of AKR Corporindo Tbk PT (AKRA.JK) is 11.0%.

The Cost of Equity of AKR Corporindo Tbk PT (AKRA.JK) is 12.35%.

The Cost of Debt of AKR Corporindo Tbk PT (AKRA.JK) is 5.50%.

	Range	Selected
Cost of equity	11.30% - 13.40%	12.35%
Tax rate	17.20% - 18.30%	17.75%
Cost of debt	4.00% - 7.00%	5.50%
WACC	9.9% - 12.1%	11.0%

WACC

AKRA.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.6	0.66

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.30%	13.40%

Tax rate	17.20%	18.30%
Debt/Equity ratio	0.22	0.22
Cost of debt	4.00%	7.00%

After-tax WACC	9.9%	12.1%


Selected WACC	11.0%

AKRA.JK'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 AKRA.JK:

cost_of_equity (12.35%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.6) + 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.