The WACC of Nam Song Hau Trading Investing Petroleum JSC (PSH.VN) is 6.0%.
| Range | Selected | |
| Cost of equity | 16.80% - 35.90% | 26.35% |
| Tax rate | 0.10% - 4.30% | 2.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 7.6% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.48 | 3.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.80% | 35.90% |
| Tax rate | 0.10% | 4.30% |
| Debt/Equity ratio | 32.36 | 32.36 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.4% | 7.6% |
| Selected WACC | 6.0% | |
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 PSH.VN:
cost_of_equity (26.35%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.48) + 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.