The WACC of GTNFoods JSC (GTN.VN) is 10.4%.
| Range | Selected | |
| Cost of equity | 9.00% - 12.10% | 10.55% |
| Tax rate | 8.60% - 10.90% | 9.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.9% - 11.9% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 0.69 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 12.10% |
| Tax rate | 8.60% | 10.90% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.9% | 11.9% |
| Selected WACC | 10.4% | |
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 GTN.VN:
cost_of_equity (10.55%) = risk_free_rate (3.55%) + equity_risk_premium (8.80%) * adjusted_beta (0.69) + 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.