The WACC of Construction and Materials Trading JSC (CNT.VN) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.60% | 7.55% |
| Tax rate | 15.30% - 16.40% | 15.85% |
| Cost of debt | 4.00% - 33.60% | 18.80% |
| WACC | 6.4% - 9.1% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.4 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.60% |
| Tax rate | 15.30% | 16.40% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 33.60% |
| After-tax WACC | 6.4% | 9.1% |
| Selected WACC | 7.8% | |
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 CNT.VN:
cost_of_equity (7.55%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.4) + 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.