The WACC of Bao Viet Securities JSC (BVS.VN) is 11.5%.
| Range | Selected | |
| Cost of equity | 18.00% - 23.70% | 20.85% |
| Tax rate | 16.90% - 17.70% | 17.30% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 9.6% - 13.4% | 11.5% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.6 | 1.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.00% | 23.70% |
| Tax rate | 16.90% | 17.70% |
| Debt/Equity ratio | 1.35 | 1.35 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 9.6% | 13.4% |
| Selected WACC | 11.5% | |
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 BVS.VN:
cost_of_equity (20.85%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.6) + 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.