HOKI.JK WACC - Weighted Average Cost of Capital

The WACC of Buyung Poetra Sembada Tbk PT (HOKI.JK) is 11.3%.

The Cost of Equity of Buyung Poetra Sembada Tbk PT (HOKI.JK) is 13.20%.

The Cost of Debt of Buyung Poetra Sembada Tbk PT (HOKI.JK) is 11.20%.

	Range	Selected
Cost of equity	11.80% - 14.60%	13.20%
Tax rate	32.30% - 38.30%	35.30%
Cost of debt	4.00% - 18.40%	11.20%
WACC	8.9% - 13.6%	11.3%

WACC

HOKI.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.66	0.79

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.80%	14.60%

Tax rate	32.30%	38.30%
Debt/Equity ratio	0.46	0.46
Cost of debt	4.00%	18.40%

After-tax WACC	8.9%	13.6%


Selected WACC	11.3%

HOKI.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 HOKI.JK:

cost_of_equity (13.20%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.66) + 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.