The WACC of Nation International Edutainment PCL (NINE.BK) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.50% | 7.40% |
| Tax rate | 20.00% - 20.00% | 20.00% |
| Cost of debt | 7.00% - 7.70% | 7.35% |
| WACC | 6.3% - 8.5% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 0.46 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.50% |
| Tax rate | 20.00% | 20.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.70% |
| After-tax WACC | 6.3% | 8.5% |
| Selected WACC | 7.4% | |
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 NINE.BK:
cost_of_equity (7.40%) = risk_free_rate (2.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.46) + 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.