The WACC of Hydraulics Construction Corp No.4 JSC (TL4.VN) is 8.1%.
| Range | Selected | |
| Cost of equity | 11.30% - 14.00% | 12.65% |
| Tax rate | 17.40% - 41.30% | 29.35% |
| Cost of debt | 4.00% - 6.30% | 5.15% |
| WACC | 7.3% - 8.9% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.9 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 14.00% |
| Tax rate | 17.40% | 41.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 6.30% |
| After-tax WACC | 7.3% | 8.9% |
| Selected WACC | 8.1% | |
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 TL4.VN:
cost_of_equity (12.65%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.9) + 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.