The WACC of Nation Multimedia Group PCL (NMG.BK) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.80% | 7.45% |
| Tax rate | 0.60% - 5.10% | 2.85% |
| Cost of debt | 7.00% - 8.00% | 7.50% |
| WACC | 6.4% - 8.3% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.3% | 7.3% |
| Adjusted beta | 0.51 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.80% |
| Tax rate | 0.60% | 5.10% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 7.00% | 8.00% |
| After-tax WACC | 6.4% | 8.3% |
| 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 NMG.BK:
cost_of_equity (7.45%) = risk_free_rate (3.15%) + equity_risk_premium (6.80%) * adjusted_beta (0.51) + 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.