SUC.BK WACC - Weighted Average Cost of Capital

The WACC of Saha-Union PCL (SUC.BK) is 8.5%.

The Cost of Equity of Saha-Union PCL (SUC.BK) is 8.80%.

The Cost of Debt of Saha-Union PCL (SUC.BK) is 4.25%.

	Range	Selected
Cost of equity	7.30% - 10.30%	8.80%
Tax rate	10.70% - 11.20%	10.95%
Cost of debt	4.00% - 4.50%	4.25%
WACC	7.1% - 9.9%	8.5%

WACC

SUC.BK WACC calculation

Category	Low	High

Long-term bond rate	2.6%	3.1%
Equity market risk premium	7.4%	8.4%
Adjusted beta	0.64	0.8

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.30%	10.30%

Tax rate	10.70%	11.20%
Debt/Equity ratio	0.07	0.07
Cost of debt	4.00%	4.50%

After-tax WACC	7.1%	9.9%


Selected WACC	8.5%

SUC.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 SUC.BK:

cost_of_equity (8.80%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * 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.