FIRE.JK WACC - Weighted Average Cost of Capital

The WACC of Alfa Energi Investama Tbk PT (FIRE.JK) is 14.9%.

The Cost of Equity of Alfa Energi Investama Tbk PT (FIRE.JK) is 15.15%.

The Cost of Debt of Alfa Energi Investama Tbk PT (FIRE.JK) is 5.50%.

	Range	Selected
Cost of equity	13.60% - 16.70%	15.15%
Tax rate	23.90% - 31.80%	27.85%
Cost of debt	4.00% - 7.00%	5.50%
WACC	13.3% - 16.5%	14.9%

WACC

FIRE.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.88	1.03

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.60%	16.70%

Tax rate	23.90%	31.80%
Debt/Equity ratio	0.02	0.02
Cost of debt	4.00%	7.00%

After-tax WACC	13.3%	16.5%


Selected WACC	14.9%

FIRE.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 FIRE.JK:

cost_of_equity (15.15%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.88) + 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.