RS.BK
RS PCL
Price:  
0.21 
THB
Volume:  
4,722,800.00
Thailand | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RS.BK WACC - Weighted Average Cost of Capital

The WACC of RS PCL (RS.BK) is 5.3%.

The Cost of Equity of RS PCL (RS.BK) is 21.40%.
The Cost of Debt of RS PCL (RS.BK) is 4.25%.

Range Selected
Cost of equity 17.00% - 25.80% 21.40%
Tax rate 14.10% - 20.50% 17.30%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.8% - 5.8% 5.3%
WACC

RS.BK WACC calculation

Category Low High
Long-term bond rate 2.6% 3.1%
Equity market risk premium 7.4% 8.4%
Adjusted beta 1.95 2.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 17.00% 25.80%
Tax rate 14.10% 20.50%
Debt/Equity ratio 8.78 8.78
Cost of debt 4.00% 4.50%
After-tax WACC 4.8% 5.8%
Selected WACC 5.3%

RS.BK'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 RS.BK:

cost_of_equity (21.40%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (1.95) + 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.