The WACC of Ingress Industrial Thailand PCL (INGRS.BK) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.70% - 13.20% | 10.45% |
| Tax rate | 9.20% - 20.50% | 14.85% |
| Cost of debt | 6.20% - 14.30% | 10.25% |
| WACC | 5.7% - 11.5% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.69 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 13.20% |
| Tax rate | 9.20% | 20.50% |
| Debt/Equity ratio | 22.22 | 22.22 |
| Cost of debt | 6.20% | 14.30% |
| After-tax WACC | 5.7% | 11.5% |
| Selected WACC | 8.6% | |
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 INGRS.BK:
cost_of_equity (10.45%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * 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.