The WACC of Indochine Import Export Investment Industrial JSC (DDG.VN) is 9.4%.
| Range | Selected | |
| Cost of equity | 5.90% - 7.60% | 6.75% |
| Tax rate | 11.80% - 18.80% | 15.30% |
| Cost of debt | 5.20% - 19.70% | 12.45% |
| WACC | 4.9% - 13.9% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.33 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 7.60% |
| Tax rate | 11.80% | 18.80% |
| Debt/Equity ratio | 3.05 | 3.05 |
| Cost of debt | 5.20% | 19.70% |
| After-tax WACC | 4.9% | 13.9% |
| Selected WACC | 9.4% | |
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 (6.75%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.33) + 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.