CET.VN WACC - Weighted Average Cost of Capital
The WACC of HTC Holding JSC (CET.VN) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.5% - 10.1% | 8.8% |
| Tax rate | 21.7% - 22.0% | 21.85% |
| Cost of debt | 7.0% - 7.0% | 7% |
| WACC | 6.8% - 8.4% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.5 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.5% | 10.1% |
| Tax rate | 21.7% | 22.0% |
| Debt/Equity ratio | 0.58 | 0.58 |
| Cost of debt | 7.0% | 7.0% |
| After-tax WACC | 6.8% | 8.4% |
| Selected WACC | 7.6% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| CET.VN | HTC Holding JSC | 0.13 | -0.12 | -0.11 |
| PMT.VN | Telvina Vietnam Communication JSC | 0 | 0.25 | 0.25 |
| SDK.VN | Mechanical Engineering Metallurgy JSC | 0.59 | 0.59 | 0.4 |
| Low | High | |
| Unlevered beta | 0.18 | 0.28 |
| Relevered beta | 0.25 | 0.42 |
| Adjusted relevered beta | 0.5 | 0.61 |
CET.VN'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 CET.VN:
cost_of_equity (8.80%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.5) + 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.