The WACC of TMT Motors Corp (TMT.VN) is 11.9%.
| Range | Selected | |
| Cost of equity | 20.70% - 24.90% | 22.80% |
| Tax rate | 27.00% - 30.90% | 28.95% |
| Cost of debt | 4.00% - 8.00% | 6.00% |
| WACC | 10.3% - 13.5% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.89 | 2.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 20.70% | 24.90% |
| Tax rate | 27.00% | 30.90% |
| Debt/Equity ratio | 1.43 | 1.43 |
| Cost of debt | 4.00% | 8.00% |
| After-tax WACC | 10.3% | 13.5% |
| Selected WACC | 11.9% | |
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 TMT.VN:
cost_of_equity (22.80%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.89) + 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.