The WACC of Erection Mechanical JSC (L35.VN) is 4.7%.
| Range | Selected | |
| Cost of equity | 7.70% - 21.70% | 14.70% |
| Tax rate | 1.50% - 9.50% | 5.50% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.2% - 5.2% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.52 | 1.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 21.70% |
| Tax rate | 1.50% | 9.50% |
| Debt/Equity ratio | 14.18 | 14.18 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.2% | 5.2% |
| Selected WACC | 4.7% | |
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 L35.VN:
cost_of_equity (14.70%) = 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.