The WACC of Pt Hensel Davest Indonesia Tbk (HDIT.JK) is 14.8%.
| Range | Selected | |
| Cost of equity | 23.00% - 28.80% | 25.90% |
| Tax rate | 0.40% - 0.90% | 0.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 13.4% - 16.2% | 14.8% |
| Category | Low | High |
| Long-term bond rate | 6.6% | 7.1% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 2.08 | 2.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 23.00% | 28.80% |
| Tax rate | 0.40% | 0.90% |
| Debt/Equity ratio | 1.13 | 1.13 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 13.4% | 16.2% |
| Selected WACC | 14.8% | |
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 HDIT.JK:
cost_of_equity (25.90%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (2.08) + 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.