The WACC of KTT Investment Group JSC (KTT.VN) is 5.9%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.70% | 9.70% |
| Tax rate | 14.00% - 18.70% | 16.35% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.1% - 5.8% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.52 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.70% |
| Tax rate | 14.00% | 18.70% |
| Debt/Equity ratio | 44.16 | 44.16 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.1% | 5.8% |
| Selected WACC | 5.9% | |
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 KTT.VN:
cost_of_equity (9.70%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.52) + 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.