The WACC of Trio-Tech International (TRT) is 10.0%.
| Range | Selected | |
| Cost of equity | 9.00% - 11.50% | 10.25% |
| Tax rate | 25.30% - 25.80% | 25.55% |
| Cost of debt | 4.20% - 4.60% | 4.40% |
| WACC | 8.7% - 11.2% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.11 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 11.50% |
| Tax rate | 25.30% | 25.80% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.20% | 4.60% |
| After-tax WACC | 8.7% | 11.2% |
| Selected WACC | 10.0% | |
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 TRT:
cost_of_equity (10.25%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.11) + 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.