The WACC of Ninh Van Bay Travel Real Estate JSC (NVT.VN) is 11.0%.
| Range | Selected | |
| Cost of equity | 10.40% - 13.60% | 12.00% |
| Tax rate | 29.90% - 36.40% | 33.15% |
| Cost of debt | 7.00% - 17.80% | 12.40% |
| WACC | 8.9% - 13.0% | 11.0% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.8 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 13.60% |
| Tax rate | 29.90% | 36.40% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 7.00% | 17.80% |
| After-tax WACC | 8.9% | 13.0% |
| Selected WACC | 11.0% | |
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 NVT.VN:
cost_of_equity (12.00%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.8) + 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.