The WACC of MST Investment JSC (MST.VN) is 8.9%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.60% | 7.65% |
| Tax rate | 11.70% - 16.90% | 14.30% |
| Cost of debt | 10.50% - 14.50% | 12.50% |
| WACC | 7.8% - 10.1% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.41 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.60% |
| Tax rate | 11.70% | 16.90% |
| Debt/Equity ratio | 0.71 | 0.71 |
| Cost of debt | 10.50% | 14.50% |
| After-tax WACC | 7.8% | 10.1% |
| Selected WACC | 8.9% | |
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 MST.VN:
cost_of_equity (7.65%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.41) + 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.