APURE.BK
Agripure Holdings PCL
Price:  
3.36 
THB
Volume:  
1,800.00
Thailand | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APURE.BK WACC - Weighted Average Cost of Capital

The WACC of Agripure Holdings PCL (APURE.BK) is 8.5%.

The Cost of Equity of Agripure Holdings PCL (APURE.BK) is 8.20%.
The Cost of Debt of Agripure Holdings PCL (APURE.BK) is 15.90%.

Range Selected
Cost of equity 6.50% - 9.90% 8.20%
Tax rate 11.60% - 16.90% 14.25%
Cost of debt 4.00% - 27.80% 15.90%
WACC 6.4% - 10.6% 8.5%
WACC

APURE.BK WACC calculation

Category Low High
Long-term bond rate 2.6% 3.1%
Equity market risk premium 7.4% 8.4%
Adjusted beta 0.53 0.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.90%
Tax rate 11.60% 16.90%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.00% 27.80%
After-tax WACC 6.4% 10.6%
Selected WACC 8.5%

APURE.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 APURE.BK:

cost_of_equity (8.20%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (0.53) + 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.