AMARIN.BK WACC - Weighted Average Cost of Capital

The WACC of Amarin Printing and Publishing PCL (AMARIN.BK) is 7.5%.

The Cost of Equity of Amarin Printing and Publishing PCL (AMARIN.BK) is 7.75%.

The Cost of Debt of Amarin Printing and Publishing PCL (AMARIN.BK) is 4.40%.

	Range	Selected
Cost of equity	6.80% - 8.70%	7.75%
Tax rate	2.30% - 2.70%	2.50%
Cost of debt	4.00% - 4.80%	4.40%
WACC	6.6% - 8.3%	7.5%

WACC

AMARIN.BK WACC calculation

Category	Low	High

Long-term bond rate	2.6%	3.1%
Equity market risk premium	7.4%	8.4%
Adjusted beta	0.57	0.61

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.80%	8.70%

Tax rate	2.30%	2.70%
Debt/Equity ratio	0.1	0.1
Cost of debt	4.00%	4.80%

After-tax WACC	6.6%	8.3%


Selected WACC	7.5%

AMARIN.BK'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 AMARIN.BK:

cost_of_equity (7.75%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (0.57) + 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.