COCO.JK WACC - Weighted Average Cost of Capital

The WACC of PT Wahana Interfood Nusantara Tbk (COCO.JK) is 6.8%.

The Cost of Equity of PT Wahana Interfood Nusantara Tbk (COCO.JK) is 11.20%.

The Cost of Debt of PT Wahana Interfood Nusantara Tbk (COCO.JK) is 5.50%.

	Range	Selected
Cost of equity	10.20% - 12.20%	11.20%
Tax rate	12.70% - 22.90%	17.80%
Cost of debt	4.00% - 7.00%	5.50%
WACC	5.8% - 7.8%	6.8%

WACC

COCO.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.45	0.52

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.20%	12.20%

Tax rate	12.70%	22.90%
Debt/Equity ratio	1.87	1.87
Cost of debt	4.00%	7.00%

After-tax WACC	5.8%	7.8%


Selected WACC	6.8%

COCO.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 COCO.JK:

cost_of_equity (11.20%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * 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.