The WACC of Samudera Indonesia Tbk PT (SMDR.JK) is 10.1%.
| Range | Selected | |
| Cost of equity | 15.90% - 19.80% | 17.85% |
| Tax rate | 5.30% - 8.00% | 6.65% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 8.5% - 11.6% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 6.6% | 7.1% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 1.18 | 1.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.90% | 19.80% |
| Tax rate | 5.30% | 8.00% |
| Debt/Equity ratio | 1.58 | 1.58 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 8.5% | 11.6% |
| Selected WACC | 10.1% | |
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 SMDR.JK:
cost_of_equity (17.85%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (1.18) + 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.