The WACC of Hud4 Investment and Construction JSC (HU4.VN) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.80% - 12.70% | 10.25% |
| Tax rate | 27.30% - 32.90% | 30.10% |
| Cost of debt | 4.30% - 14.50% | 9.40% |
| WACC | 4.7% - 10.8% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.53 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 12.70% |
| Tax rate | 27.30% | 32.90% |
| Debt/Equity ratio | 1.9 | 1.9 |
| Cost of debt | 4.30% | 14.50% |
| After-tax WACC | 4.7% | 10.8% |
| Selected WACC | 7.7% | |
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 HU4.VN:
cost_of_equity (10.25%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.53) + 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.