The WACC of Vietnam Pharmaceutical Corp (DVN.VN) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.30% - 11.80% | 9.55% |
| Tax rate | 7.80% - 8.10% | 7.95% |
| Cost of debt | 5.60% - 5.90% | 5.75% |
| WACC | 6.8% - 10.3% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.48 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 11.80% |
| Tax rate | 7.80% | 8.10% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 5.60% | 5.90% |
| After-tax WACC | 6.8% | 10.3% |
| Selected WACC | 8.6% | |
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 DVN.VN:
cost_of_equity (9.55%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.48) + 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.