The WACC of Licogi 13 JSC (LIG.VN) is 5.3%.
| Range | Selected | |
| Cost of equity | 19.20% - 32.10% | 25.65% |
| Tax rate | 44.60% - 48.50% | 46.55% |
| Cost of debt | 4.90% - 7.00% | 5.95% |
| WACC | 4.3% - 6.3% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.73 | 2.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.20% | 32.10% |
| Tax rate | 44.60% | 48.50% |
| Debt/Equity ratio | 9.48 | 9.48 |
| Cost of debt | 4.90% | 7.00% |
| After-tax WACC | 4.3% | 6.3% |
| Selected WACC | 5.3% | |
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 LIG.VN:
cost_of_equity (25.65%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.73) + 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.