SUSCO.BK
Susco PCL
Price:  
2.56 
THB
Volume:  
824,600
Thailand | Oil, Gas & Consumable Fuels

SUSCO.BK WACC - Weighted Average Cost of Capital

The WACC of Susco PCL (SUSCO.BK) is 6.8%.

The Cost of Equity of Susco PCL (SUSCO.BK) is 11.85%.
The Cost of Debt of Susco PCL (SUSCO.BK) is 4.25%.

RangeSelected
Cost of equity10.3% - 13.4%11.85%
Tax rate21.3% - 22.4%21.85%
Cost of debt4.0% - 4.5%4.25%
WACC6.1% - 7.6%6.8%
WACC

SUSCO.BK WACC calculation

CategoryLowHigh
Long-term bond rate2.6%3.1%
Equity market risk premium7.4%8.4%
Adjusted beta1.041.16
Additional risk adjustments0.0%0.5%
Cost of equity10.3%13.4%
Tax rate21.3%22.4%
Debt/Equity ratio
1.411.41
Cost of debt4.0%4.5%
After-tax WACC6.1%7.6%
Selected WACC6.8%

SUSCO.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 SUSCO.BK:

cost_of_equity (11.85%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (1.04) + 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.