SAMTEL.BK
Samart Telcoms PCL
Price:  
6.15 
THB
Volume:  
22,400.00
Thailand | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAMTEL.BK WACC - Weighted Average Cost of Capital

The WACC of Samart Telcoms PCL (SAMTEL.BK) is 7.7%.

The Cost of Equity of Samart Telcoms PCL (SAMTEL.BK) is 8.45%.
The Cost of Debt of Samart Telcoms PCL (SAMTEL.BK) is 4.25%.

Range Selected
Cost of equity 6.50% - 10.40% 8.45%
Tax rate 21.70% - 22.50% 22.10%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.0% - 9.3% 7.7%
WACC

SAMTEL.BK WACC calculation

Category Low High
Long-term bond rate 2.6% 3.1%
Equity market risk premium 7.4% 8.4%
Adjusted beta 0.54 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 10.40%
Tax rate 21.70% 22.50%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.00% 4.50%
After-tax WACC 6.0% 9.3%
Selected WACC 7.7%

SAMTEL.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 SAMTEL.BK:

cost_of_equity (8.45%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (0.54) + 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.