The WACC of Binh Duong Mineral and Construction JSC (KSB.VN) is 12.4%.
| Range | Selected | |
| Cost of equity | 12.50% - 17.80% | 15.15% |
| Tax rate | 16.90% - 22.40% | 19.65% |
| Cost of debt | 8.00% - 12.60% | 10.30% |
| WACC | 10.2% - 14.6% | 12.4% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 9.5% | 10.5% |
| Adjusted beta | 1.03 | 1.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.50% | 17.80% |
| Tax rate | 16.90% | 22.40% |
| Debt/Equity ratio | 0.66 | 0.66 |
| Cost of debt | 8.00% | 12.60% |
| After-tax WACC | 10.2% | 14.6% |
| Selected WACC | 12.4% | |
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 KSB.VN:
cost_of_equity (15.15%) = risk_free_rate (2.95%) + equity_risk_premium (10.00%) * adjusted_beta (1.03) + 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.