The WACC of An Tien Industries JSC (HII.VN) is 10.4%.
| Range | Selected | |
| Cost of equity | 9.90% - 15.40% | 12.65% |
| Tax rate | 5.50% - 11.50% | 8.50% |
| Cost of debt | 5.60% - 14.50% | 10.05% |
| WACC | 7.0% - 13.8% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.76 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 15.40% |
| Tax rate | 5.50% | 11.50% |
| Debt/Equity ratio | 1.67 | 1.67 |
| Cost of debt | 5.60% | 14.50% |
| After-tax WACC | 7.0% | 13.8% |
| 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 HII.VN:
cost_of_equity (12.65%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.76) + 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.