The WACC of SCI E&C JSC (SCI.VN) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.80% - 13.50% | 11.15% |
| Tax rate | 19.90% - 20.20% | 20.05% |
| Cost of debt | 8.10% - 11.30% | 9.70% |
| WACC | 7.1% - 10.2% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.64 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 13.50% |
| Tax rate | 19.90% | 20.20% |
| Debt/Equity ratio | 2.74 | 2.74 |
| Cost of debt | 8.10% | 11.30% |
| After-tax WACC | 7.1% | 10.2% |
| Selected WACC | 8.7% | |
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 SCI.VN:
cost_of_equity (11.15%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.64) + 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.