The WACC of Nha Be Garment Corp JSC (MNB.VN) is 6.1%.
| Range | Selected | |
| Cost of equity | 12.70% - 19.50% | 16.10% |
| Tax rate | 21.00% - 30.10% | 25.55% |
| Cost of debt | 4.20% - 4.70% | 4.45% |
| WACC | 5.4% - 6.9% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.05 | 1.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.70% | 19.50% |
| Tax rate | 21.00% | 30.10% |
| Debt/Equity ratio | 3.54 | 3.54 |
| Cost of debt | 4.20% | 4.70% |
| After-tax WACC | 5.4% | 6.9% |
| Selected WACC | 6.1% | |
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 MNB.VN:
cost_of_equity (16.10%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.05) + 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.