DUCK.JK
Jaya Bersama Indo Tbk PT
Price:  
176.00 
IDR
Volume:  
31,739,700.00
Indonesia | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DUCK.JK WACC - Weighted Average Cost of Capital

The WACC of Jaya Bersama Indo Tbk PT (DUCK.JK) is 11.2%.

The Cost of Equity of Jaya Bersama Indo Tbk PT (DUCK.JK) is 12.00%.
The Cost of Debt of Jaya Bersama Indo Tbk PT (DUCK.JK) is 10.45%.

Range Selected
Cost of equity 11.00% - 13.00% 12.00%
Tax rate 28.60% - 29.40% 29.00%
Cost of debt 7.00% - 13.90% 10.45%
WACC 9.9% - 12.4% 11.2%
WACC

DUCK.JK WACC calculation

Category Low High
Long-term bond rate 6.6% 7.1%
Equity market risk premium 7.9% 8.9%
Adjusted beta 0.55 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.00% 13.00%
Tax rate 28.60% 29.40%
Debt/Equity ratio 0.21 0.21
Cost of debt 7.00% 13.90%
After-tax WACC 9.9% 12.4%
Selected WACC 11.2%