The WACC of Tien Bo Group JSC (TTB.VN) is 10.1%.
| Range | Selected | |
| Cost of equity | 7.90% - 13.60% | 10.75% |
| Tax rate | -% - 15.70% | 7.85% |
| Cost of debt | 4.90% - 14.50% | 9.70% |
| WACC | 7.0% - 13.2% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 0.55 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 13.60% |
| Tax rate | -% | 15.70% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 4.90% | 14.50% |
| After-tax WACC | 7.0% | 13.2% |
| Selected WACC | 10.1% | |
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 TTB.VN:
cost_of_equity (10.75%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (0.55) + 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.