DADA.JK WACC - Weighted Average Cost of Capital

The WACC of Diamond Citra Propertindo PT (DADA.JK) is 7.8%.

The Cost of Equity of Diamond Citra Propertindo PT (DADA.JK) is 13.50%.

The Cost of Debt of Diamond Citra Propertindo PT (DADA.JK) is 5.50%.

	Range	Selected
Cost of equity	11.40% - 15.60%	13.50%
Tax rate	27.70% - 29.60%	28.65%
Cost of debt	4.00% - 7.00%	5.50%
WACC	6.3% - 9.3%	7.8%

WACC

DADA.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.6	0.9

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.40%	15.60%

Tax rate	27.70%	29.60%
Debt/Equity ratio	1.47	1.47
Cost of debt	4.00%	7.00%

After-tax WACC	6.3%	9.3%


Selected WACC	7.8%

DADA.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 DADA.JK:

cost_of_equity (13.50%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.6) + 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.