JGLE.JK WACC - Weighted Average Cost of Capital

The WACC of Graha Andrasentra Propertindo Tbk PT (JGLE.JK) is 12.3%.

The Cost of Equity of Graha Andrasentra Propertindo Tbk PT (JGLE.JK) is 12.90%.

The Cost of Debt of Graha Andrasentra Propertindo Tbk PT (JGLE.JK) is 15.30%.

	Range	Selected
Cost of equity	11.30% - 14.50%	12.90%
Tax rate	22.00% - 23.20%	22.60%
Cost of debt	4.00% - 26.60%	15.30%
WACC	6.5% - 18.0%	12.3%

WACC

JGLE.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.6	0.78

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.30%	14.50%

Tax rate	22.00%	23.20%
Debt/Equity ratio	1.4	1.4
Cost of debt	4.00%	26.60%

After-tax WACC	6.5%	18.0%


Selected WACC	12.3%

JGLE.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 JGLE.JK:

cost_of_equity (12.90%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.6) + 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.