The WACC of Tycoons Worldwide Group Thailand PCL (TYCN.BK) is 10.3%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.80% | 6.00% |
| Tax rate | 2.70% - 9.40% | 6.05% |
| Cost of debt | 5.60% - 22.60% | 14.10% |
| WACC | 5.4% - 15.2% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.35 | 0.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 6.80% |
| Tax rate | 2.70% | 9.40% |
| Debt/Equity ratio | 1.58 | 1.58 |
| Cost of debt | 5.60% | 22.60% |
| After-tax WACC | 5.4% | 15.2% |
| Selected WACC | 10.3% | |
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 TYCN.BK:
cost_of_equity (6.00%) = risk_free_rate (2.85%) + equity_risk_premium (7.90%) * adjusted_beta (0.35) + 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.