The WACC of Integra Indocabinet Tbk PT (WOOD.JK) is 8.6%.
| Range | Selected | |
| Cost of equity | 13.40% - 16.40% | 14.90% |
| Tax rate | 23.30% - 23.90% | 23.60% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.3% - 9.8% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 6.6% | 7.1% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 0.86 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.40% | 16.40% |
| Tax rate | 23.30% | 23.90% |
| Debt/Equity ratio | 1.46 | 1.46 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.3% | 9.8% |
| Selected WACC | 8.6% | |
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 WOOD.JK:
cost_of_equity (14.90%) = risk_free_rate (6.85%) + equity_risk_premium (8.40%) * adjusted_beta (0.86) + 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.