The WACC of Long An Food Processing Export JSC (LAF.VN) is 7.8%.
Range | Selected | |
Cost of equity | 7.4% - 10.6% | 9% |
Tax rate | 15.9% - 20.9% | 18.4% |
Cost of debt | 4.0% - 7.0% | 5.5% |
WACC | 6.3% - 9.3% | 7.8% |
Category | Low | High |
Long-term bond rate | 2.7% | 3.2% |
Equity market risk premium | 9.5% | 10.5% |
Adjusted beta | 0.49 | 0.66 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.4% | 10.6% |
Tax rate | 15.9% | 20.9% |
Debt/Equity ratio | 0.36 | 0.36 |
Cost of debt | 4.0% | 7.0% |
After-tax WACC | 6.3% | 9.3% |
Selected WACC | 7.8% | |
Debt/Equity | Unlevered | |||
Peers | Company Name | ratio | Beta | beta |
LAF.VN | Long An Food Processing Export JSC | 0.36 | 0.81 | 0.63 |
ABT.VN | Bentre Aquaproduct Import and Export JSC | 0.24 | 0.85 | 0.72 |
BCF.VN | Bich Chi Food Co | 0.09 | 0.2 | 0.19 |
CAD.VN | Cadovimex Seafood Import Export and Processing JSC | 35.23 | 1 | 0.03 |
HKT.VN | Ego Viet Nam Investment JSC | 0.23 | 0.41 | 0.35 |
KTS.VN | Kon Tum Sugar JSC | 0.92 | 0.74 | 0.43 |
MCF.VN | Mechanics Construction and Foodstuff JSC | 0.68 | -0.04 | -0.02 |
SGC.VN | Sa Giang Import Export Corp | 0.03 | 0.57 | 0.55 |
TFC.VN | Trang Corp | 0.28 | -0.06 | -0.05 |
TS4.VN | Seafood JSC No 4 | 6.79 | 1.09 | 0.17 |
Low | High | |
Unlevered beta | 0.18 | 0.38 |
Relevered beta | 0.24 | 0.49 |
Adjusted relevered beta | 0.49 | 0.66 |
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 LAF.VN:
cost_of_equity (9.00%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.49) + 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.