The WACC of Surya Permata Andalan Tbk PT (NATO.JK) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.70% - 12.00% | 9.85% |
| Tax rate | 26.20% - 39.00% | 32.60% |
| Cost of debt | 10.20% - 10.20% | 10.20% |
| WACC | 7.6% - 9.1% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 6.6% | 7.1% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 0.13 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 12.00% |
| Tax rate | 26.20% | 39.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 10.20% | 10.20% |
| After-tax WACC | 7.6% | 9.1% |
| Selected WACC | 8.4% | |
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 NATO.JK:
cost_of_equity (9.85%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.13) + 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.