Protektor SA (PRT.WA) WACC Analysis

As of June 2, 2025, Protektor SA (PRT.WA) carries a Weighted Average Cost of Capital (WACC) of 9.8%. WACC reflects the blended rate Protektor SA must pay to both equity and debt holders.

Within that, the cost of equity is 12.4%, the cost of debt is 5.5%, and the effective tax rate is 19.0%.

Breakdown of WACC Components

• Long-term bond rate: 5.5% – 6.0%
• Equity market risk premium: 6.3% – 7.3%
• Adjusted beta: 1.09 – 1.17
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.83

What It Means for Investors

With a selected WACC of 9.8%, Protektor SA must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects a moderate financing cost structure.