TOP.VN
Top One Allot JSC
Price:  
1.10 
VND
Volume:  
13,799.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOP.VN WACC - Weighted Average Cost of Capital

The WACC of Top One Allot JSC (TOP.VN) is 7.3%.

The Cost of Equity of Top One Allot JSC (TOP.VN) is 9.90%.
The Cost of Debt of Top One Allot JSC (TOP.VN) is 5.00%.

Range Selected
Cost of equity 7.70% - 12.10% 9.90%
Tax rate 0.20% - 8.70% 4.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.4% - 8.3% 7.3%
WACC

TOP.VN WACC calculation

Category Low High
Long-term bond rate 2.7% 3.2%
Equity market risk premium 9.5% 10.5%
Adjusted beta 0.52 0.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 12.10%
Tax rate 0.20% 8.70%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.4% 8.3%
Selected WACC 7.3%

TOP.VN'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 TOP.VN:

cost_of_equity (9.90%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.52) + 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.