The WACC of Ocean Group JSC (OGC.VN) is 9.7%.
| Range | Selected | |
| Cost of equity | 13.10% - 16.70% | 14.90% |
| Tax rate | 9.90% - 13.20% | 11.55% |
| Cost of debt | 5.00% - 6.90% | 5.95% |
| WACC | 8.5% - 11.0% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.09 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.10% | 16.70% |
| Tax rate | 9.90% | 13.20% |
| Debt/Equity ratio | 1.15 | 1.15 |
| Cost of debt | 5.00% | 6.90% |
| After-tax WACC | 8.5% | 11.0% |
| Selected WACC | 9.7% | |
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 OGC.VN:
cost_of_equity (14.90%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.09) + 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.