BEAUTY.BK
Beauty Community PCL
Price:  
0.29 
THB
Volume:  
4,741,500.00
Thailand | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BEAUTY.BK WACC - Weighted Average Cost of Capital

The WACC of Beauty Community PCL (BEAUTY.BK) is 7.2%.

The Cost of Equity of Beauty Community PCL (BEAUTY.BK) is 7.35%.
The Cost of Debt of Beauty Community PCL (BEAUTY.BK) is 7.00%.

Range Selected
Cost of equity 5.90% - 8.80% 7.35%
Tax rate 20.00% - 22.00% 21.00%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.9% - 8.6% 7.2%
WACC

BEAUTY.BK WACC calculation

Category Low High
Long-term bond rate 2.6% 3.1%
Equity market risk premium 7.4% 8.4%
Adjusted beta 0.45 0.62
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.80%
Tax rate 20.00% 22.00%
Debt/Equity ratio 0.08 0.08
Cost of debt 7.00% 7.00%
After-tax WACC 5.9% 8.6%
Selected WACC 7.2%

BEAUTY.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 BEAUTY.BK:

cost_of_equity (7.35%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (0.45) + 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.