The WACC of Xuan Mai Investment and Construction Corp (XMC.VN) is 13.1%.
| Range | Selected | |
| Cost of equity | 18.60% - 33.70% | 26.15% |
| Tax rate | 20.00% - 24.10% | 22.05% |
| Cost of debt | 6.80% - 19.70% | 13.25% |
| WACC | 7.8% - 18.4% | 13.1% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.67 | 2.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.60% | 33.70% |
| Tax rate | 20.00% | 24.10% |
| Debt/Equity ratio | 4.48 | 4.48 |
| Cost of debt | 6.80% | 19.70% |
| After-tax WACC | 7.8% | 18.4% |
| Selected WACC | 13.1% | |
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 XMC.VN:
cost_of_equity (26.15%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.67) + 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.