TSI.BK WACC - Weighted Average Cost of Capital
The WACC of Thai Setakij Insurance PCL (TSI.BK) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.9% - 7.8% | 6.85% |
| Tax rate | 20.0% - 20.0% | 20% |
| Cost of debt | 5.0% - 5.0% | 5% |
| WACC | 5.4% - 6.9% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.45 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.9% | 7.8% |
| Tax rate | 20.0% | 20.0% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 5.0% | 5.0% |
| After-tax WACC | 5.4% | 6.9% |
| Selected WACC | 6.2% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| TSI.BK | Thai Setakij Insurance PCL | 0.31 | 2.58 | 2.06 |
| 6161.HK | Target Insurance Holdings Ltd | 0.87 | -0.03 | -0.02 |
| ASBI.JK | Asuransi Bintang Tbk PT | 0.19 | 0.09 | 0.08 |
| AYUD.BK | Allianz Ayudhya Capital PCL | 0.01 | 0.23 | 0.23 |
| BUI.BK | Bangkok Union Insurance PCL | 0.07 | 0.03 | 0.03 |
| INSURE.BK | Indara Insurance PCL | 0.03 | 0.21 | 0.2 |
| MTI.BK | Muang Thai Insurance PCL | 0.02 | 0.21 | 0.21 |
| NKI.BK | Navakij Insurance PCL | 0.04 | 0.19 | 0.18 |
| NSI.BK | Nam Seng Insurance PCL | 0 | 0.7 | 0.7 |
| SMK.BK | Syn Mun Kong Insurance PCL | 4.27 | 0 | 0 |
| TVI.BK | Thaivivat Insurance PCL | 0 | 0.59 | 0.59 |
| Low | High | |
| Unlevered beta | 0.18 | 0.21 |
| Relevered beta | 0.18 | 0.25 |
| Adjusted relevered beta | 0.45 | 0.5 |
TSI.BK'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 TSI.BK:
cost_of_equity (6.85%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (0.45) + 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.