MICE.JK WACC - Weighted Average Cost of Capital

The WACC of Multi Indocitra Tbk PT (MICE.JK) is 10.1%.

The Cost of Equity of Multi Indocitra Tbk PT (MICE.JK) is 16.80%.

The Cost of Debt of Multi Indocitra Tbk PT (MICE.JK) is 5.50%.

	Range	Selected
Cost of equity	14.80% - 18.80%	16.80%
Tax rate	28.50% - 29.40%	28.95%
Cost of debt	4.00% - 7.00%	5.50%
WACC	8.6% - 11.6%	10.1%

WACC

MICE.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	1.04	1.26

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.80%	18.80%

Tax rate	28.50%	29.40%
Debt/Equity ratio	1.09	1.09
Cost of debt	4.00%	7.00%

After-tax WACC	8.6%	11.6%


Selected WACC	10.1%

MICE.JK's CAPM model and how its cost of Equity is calculated

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 MICE.JK:

cost_of_equity (16.80%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (1.04) + 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.