The WACC of Hudland Real Estate Investment And Developement JSC (HLD.VN) is 12.5%.
| Range | Selected | |
| Cost of equity | 9.30% - 13.30% | 11.30% |
| Tax rate | 16.60% - 19.90% | 18.25% |
| Cost of debt | 12.90% - 19.70% | 16.30% |
| WACC | 10.2% - 14.8% | 12.5% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.69 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 13.30% |
| Tax rate | 16.60% | 19.90% |
| Debt/Equity ratio | 1.49 | 1.49 |
| Cost of debt | 12.90% | 19.70% |
| After-tax WACC | 10.2% | 14.8% |
| Selected WACC | 12.5% | |
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 HLD.VN:
cost_of_equity (11.30%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * 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.