TMAS.JK WACC - Weighted Average Cost of Capital

The WACC of PT Temas Tbk (TMAS.JK) is 11.7%.

The Cost of Equity of PT Temas Tbk (TMAS.JK) is 12.70%.

The Cost of Debt of PT Temas Tbk (TMAS.JK) is 5.50%.

	Range	Selected
Cost of equity	11.60% - 13.80%	12.70%
Tax rate	8.40% - 16.40%	12.40%
Cost of debt	4.00% - 7.00%	5.50%
WACC	10.5% - 12.8%	11.7%

WACC

TMAS.JK WACC calculation

Category	Low	High

Long-term bond rate	6.6%	7.1%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.63	0.7

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.60%	13.80%

Tax rate	8.40%	16.40%
Debt/Equity ratio	0.15	0.15
Cost of debt	4.00%	7.00%

After-tax WACC	10.5%	12.8%


Selected WACC	11.7%

TMAS.JK'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 TMAS.JK:

cost_of_equity (12.70%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.63) + 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.