The WACC of MCOT PCL (MCOT.BK) is 7.4%.
| Range | Selected | |
| Cost of equity | 5.50% - 10.40% | 7.95% |
| Tax rate | 1.90% - 5.20% | 3.55% |
| Cost of debt | 5.40% - 7.00% | 6.20% |
| WACC | 5.5% - 9.4% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.4 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 10.40% |
| Tax rate | 1.90% | 5.20% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 5.40% | 7.00% |
| After-tax WACC | 5.5% | 9.4% |
| Selected WACC | 7.4% | |
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 MCOT.BK:
cost_of_equity (7.95%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (0.4) + 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.