The WACC of Nha Be Garment Corp JSC (MNB.VN) is 6.2%.
| Range | Selected | |
| Cost of equity | 13.50% - 18.80% | 16.15% |
| Tax rate | 32.00% - 39.60% | 35.80% |
| Cost of debt | 4.60% - 5.00% | 4.80% |
| WACC | 5.6% - 6.8% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.14 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.50% | 18.80% |
| Tax rate | 32.00% | 39.60% |
| Debt/Equity ratio | 3.14 | 3.14 |
| Cost of debt | 4.60% | 5.00% |
| After-tax WACC | 5.6% | 6.8% |
| Selected WACC | 6.2% | |
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 (16.15%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.14) + 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.