The WACC of SonHa International Corp (SHI.VN) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.50% | 7.90% |
| Tax rate | 27.70% - 31.40% | 29.55% |
| Cost of debt | 7.90% - 11.30% | 9.60% |
| WACC | 5.9% - 8.3% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.38 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.50% |
| Tax rate | 27.70% | 31.40% |
| Debt/Equity ratio | 1.91 | 1.91 |
| Cost of debt | 7.90% | 11.30% |
| After-tax WACC | 5.9% | 8.3% |
| Selected WACC | 7.1% | |
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 SHI.VN:
cost_of_equity (7.90%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.38) + 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.