The WACC of Jutha Maritime PCL (JUTHA.BK) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.10% - 10.00% | 8.05% |
| Tax rate | 20.00% - 20.00% | 20.00% |
| Cost of debt | 4.00% - 12.80% | 8.40% |
| WACC | 5.5% - 10.0% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.3% | 7.3% |
| Adjusted beta | 0.51 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 10.00% |
| Tax rate | 20.00% | 20.00% |
| Debt/Equity ratio | 0.28 | 0.28 |
| Cost of debt | 4.00% | 12.80% |
| After-tax WACC | 5.5% | 10.0% |
| Selected WACC | 7.8% | |
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 JUTHA.BK:
cost_of_equity (8.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.80%) * adjusted_beta (0.51) + 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.