The WACC of Thai Agro Energy PCL (TAE.BK) is 10.4%.
| Range | Selected | |
| Cost of equity | 11.70% - 15.40% | 13.55% |
| Tax rate | 18.70% - 20.40% | 19.55% |
| Cost of debt | 4.00% - 19.60% | 11.80% |
| WACC | 5.3% - 15.5% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 1.23 | 1.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.70% | 15.40% |
| Tax rate | 18.70% | 20.40% |
| Debt/Equity ratio | 3.11 | 3.11 |
| Cost of debt | 4.00% | 19.60% |
| After-tax WACC | 5.3% | 15.5% |
| Selected WACC | 10.4% | |
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 TAE.BK:
cost_of_equity (13.55%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (1.23) + 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.