TRIN.JK
Perintis Triniti Properti PT
Price:  
99.00 
IDR
Volume:  
174,100.00
Indonesia | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRIN.JK WACC - Weighted Average Cost of Capital

The WACC of Perintis Triniti Properti PT (TRIN.JK) is 8.0%.

The Cost of Equity of Perintis Triniti Properti PT (TRIN.JK) is 11.90%.
The Cost of Debt of Perintis Triniti Properti PT (TRIN.JK) is 5.60%.

Range Selected
Cost of equity 11.00% - 12.80% 11.90%
Tax rate 1.00% - 1.90% 1.45%
Cost of debt 4.00% - 7.20% 5.60%
WACC 6.7% - 9.3% 8.0%
WACC

TRIN.JK WACC calculation

Category Low High
Long-term bond rate 6.6% 7.1%
Equity market risk premium 7.9% 8.9%
Adjusted beta 0.56 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.00% 12.80%
Tax rate 1.00% 1.90%
Debt/Equity ratio 1.6 1.6
Cost of debt 4.00% 7.20%
After-tax WACC 6.7% 9.3%
Selected WACC 8.0%

TRIN.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 TRIN.JK:

cost_of_equity (11.90%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.56) + 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.