The WACC of Indochine Import Export Investment Industrial JSC (DDG.VN) is 5.7%.
| Range | Selected | |
| Cost of equity | 7.60% - 16.30% | 11.95% |
| Tax rate | 11.80% - 18.80% | 15.30% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 4.5% - 6.9% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.51 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 16.30% |
| Tax rate | 11.80% | 18.80% |
| Debt/Equity ratio | 3.41 | 3.41 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 4.5% | 6.9% |
| Selected WACC | 5.7% | |
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 DDG.VN:
cost_of_equity (11.95%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.51) + 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.