The WACC of Thai Nakarin Hospital PCL (TNH.BK) is 6.5%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.10% | 9.00% |
| Tax rate | 19.00% - 19.20% | 19.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 7.1% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.72 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.10% |
| Tax rate | 19.00% | 19.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 7.1% |
| Selected WACC | 6.5% | |
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 TNH.BK:
cost_of_equity (9.00%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (0.72) + 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.