INTUCH.BK
Intouch Holdings PCL
Price:  
81.50 
THB
Volume:  
24,855,900.00
Thailand | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INTUCH.BK WACC - Weighted Average Cost of Capital

The WACC of Intouch Holdings PCL (INTUCH.BK) is 7.6%.

The Cost of Equity of Intouch Holdings PCL (INTUCH.BK) is 7.60%.
The Cost of Debt of Intouch Holdings PCL (INTUCH.BK) is 5.00%.

Range Selected
Cost of equity 6.30% - 8.90% 7.60%
Tax rate -% - -% -%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 8.9% 7.6%
WACC

INTUCH.BK WACC calculation

Category Low High
Long-term bond rate 2.6% 3.1%
Equity market risk premium 7.4% 8.4%
Adjusted beta 0.5 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.90%
Tax rate -% -%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 8.9%
Selected WACC 7.6%

INTUCH.BK'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 INTUCH.BK:

cost_of_equity (7.60%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (0.5) + 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.