BBRM.JK WACC - Weighted Average Cost of Capital

The WACC of Pelayaran Nasional Bina Buana Raya Tbk PT (BBRM.JK) is 12.3%.

The Cost of Equity of Pelayaran Nasional Bina Buana Raya Tbk PT (BBRM.JK) is 13.05%.

The Cost of Debt of Pelayaran Nasional Bina Buana Raya Tbk PT (BBRM.JK) is 5.50%.

	Range	Selected
Cost of equity	11.70% - 14.40%	13.05%
Tax rate	2.60% - 6.10%	4.35%
Cost of debt	4.00% - 7.00%	5.50%
WACC	10.9% - 13.6%	12.3%

WACC

BBRM.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.65	0.76

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.70%	14.40%

Tax rate	2.60%	6.10%
Debt/Equity ratio	0.11	0.11
Cost of debt	4.00%	7.00%

After-tax WACC	10.9%	13.6%


Selected WACC	12.3%

BBRM.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 BBRM.JK:

cost_of_equity (13.05%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.65) + 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.