The WACC of Thuan Phuoc Seafoods and Trading Corp (THP.VN) is 7.4%.
| Range | Selected | |
| Cost of equity | 13.70% - 20.20% | 16.95% |
| Tax rate | 18.20% - 21.60% | 19.90% |
| Cost of debt | 5.10% - 8.00% | 6.55% |
| WACC | 5.9% - 8.8% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.15 | 1.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.70% | 20.20% |
| Tax rate | 18.20% | 21.60% |
| Debt/Equity ratio | 4.47 | 4.47 |
| Cost of debt | 5.10% | 8.00% |
| After-tax WACC | 5.9% | 8.8% |
| Selected WACC | 7.4% | |
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 THP.VN:
cost_of_equity (16.95%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.15) + 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.