NRCA.JK WACC - Weighted Average Cost of Capital

The WACC of Nusa Raya Cipta Tbk PT (NRCA.JK) is 13.5%.

The Cost of Equity of Nusa Raya Cipta Tbk PT (NRCA.JK) is 15.20%.

The Cost of Debt of Nusa Raya Cipta Tbk PT (NRCA.JK) is 5.50%.

	Range	Selected
Cost of equity	13.80% - 16.60%	15.20%
Tax rate	0.10% - 0.20%	0.15%
Cost of debt	4.00% - 7.00%	5.50%
WACC	12.1% - 14.9%	13.5%

WACC

NRCA.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.91	1.01

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.80%	16.60%

Tax rate	0.10%	0.20%
Debt/Equity ratio	0.21	0.21
Cost of debt	4.00%	7.00%

After-tax WACC	12.1%	14.9%


Selected WACC	13.5%

NRCA.JK's CAPM model and how its cost of Equity is calculated

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 NRCA.JK:

cost_of_equity (15.20%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.91) + 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.