The WACC of Nawarat Patanakarn PCL (NWR.BK) is 8.3%.
| Range | Selected | |
| Cost of equity | 114.80% - 257.20% | 186.00% |
| Tax rate | 2.40% - 3.70% | 3.05% |
| Cost of debt | 6.20% - 7.00% | 6.60% |
| WACC | 7.2% - 9.4% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 15.09 | 30.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 114.80% | 257.20% |
| Tax rate | 2.40% | 3.70% |
| Debt/Equity ratio | 93.62 | 93.62 |
| Cost of debt | 6.20% | 7.00% |
| After-tax WACC | 7.2% | 9.4% |
| Selected WACC | 8.3% | |
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 NWR.BK:
cost_of_equity (186.00%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (15.09) + 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.