Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Golden Lime PCLBKK:SUTHA +1.49%65 WACC % is 3.71% as of Jul. 13, 2026, which is 51% below its 10-year median of 7.53. GuruFocus rates BKK:SUTHA with a GF Score™ of 65/100 and a GF Value™ of ฿2.40 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 1,629 Chemicals companies, Golden Lime PCL ranks better than 88.09% on this metric.
As of today (2026-07-13), Golden Lime PCL's weighted average cost of capital is 3.71%%. Golden Lime PCL's ROIC % is 0.00% (calculated using TTM income statement data).
Golden Lime PCL earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Golden Lime PCL (BKK:SUTHA) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Golden Lime PCL's weighted average cost of capital is 3.71%%. Golden Lime PCL's ROIC % is 0.00% (calculated using TTM income statement data).
Golden Lime PCL earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Related Terms
Golden Lime PCL WACC % Historical Data
* Premium members only.
The historical data trend for Golden Lime PCL's WACC % can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Chemicals subindustry, Golden Lime PCL's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Golden Lime PCL WACC % vs Chemicals Industry
For the Chemicals industry and Basic Materials sector, Golden Lime PCL's WACC % distribution charts can be found below:
* The bar in red indicates where Golden Lime PCL's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Golden Lime PCL's market capitalization (E) is ฿985.709 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Golden Lime PCL's latest one-year quarterly average Book Value of Debt (D) is ฿893.015 Mil.
a) weight of equity = E / (E + D) = 985.709 / (985.709 + 893.015) = 0.5247
b) weight of debt = D / (E + D) = 893.015 / (985.709 + 893.015) = 0.4753
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.614%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Golden Lime PCL's beta is 0.4086.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.614% + 0.4086 * 6% = 7.0656%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Golden Lime PCL's interest expense (positive number) was ฿33.21 Mil. Its total Book Value of Debt (D) is ฿893.015 Mil.
Cost of Debt = 33.21 / 893.015 = 3.7189%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 7.896 / 7.139 = 110.6%, which is higher than 100%. Therefore it's set to 100%.
Golden Lime PCL's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.5247
*
7.0656%
+
0.4753
*
3.7189%
*
(1 - 100%)
=
3.71%
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Golden Lime PCL (BKK:SUTHA) has a WACC % of 3.71% as of Jul. 13, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Golden Lime PCL and its competitors. This is 51% below median its historical median of 7.53. Over the past decade, Golden Lime PCL's WACC % has ranged from 3.41 to 9.72. According to the industry distribution chart, Golden Lime PCL ranks #194 out of 1629 companies in the Chemicals industry, placing it in the top 11.9%.
Is Golden Lime PCL's WACC % too high?
Golden Lime PCL's current WACC % of 3.71% is 51% below median its 10-year median of 7.53. Over the past 10 years, this metric has ranged from a low of 3.41 to a high of 9.72. The Chemicals industry median WACC % is 9.17. Golden Lime PCL's value of 3.71% is 59.5% below this industry median. Based on the distribution chart, Golden Lime PCL ranks #194 out of 1629 companies in the Chemicals industry, which is in the top quartile — a strong position relative to peers. Overall, Golden Lime PCL has a GF Score™ of 65/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Golden Lime PCL's WACC % compare to DOW?
According to the Chemicals industry distribution chart, Golden Lime PCL ranks #194 out of 1629 companies for WACC %. This places Golden Lime PCL in the top 12% of its industry — outperforming the majority of peers. The industry median WACC % is 9.17. Golden Lime PCL's value of 3.71% is 59.5% below this benchmark. Historically, Golden Lime PCL's own WACC % has ranged from 3.41 to 9.72 over the past decade. While the company's 10-year median is 7.53 vs. the industry median of 9.17, Golden Lime PCL has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Chemicals company?
The median WACC % among Chemicals companies is 9.17, based on 1,629 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Golden Lime PCL's current WACC % of 3.71% is 59.5% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Golden Lime PCL and its competitors. For the Chemicals industry, the median WACC % is 9.17 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Golden Lime PCL's current WACC % is 3.71%, which is 51% below median its own 10-year median of 7.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Golden Lime PCL stock overvalued right now?
Based on GuruFocus' analysis, Golden Lime PCL (BKK:SUTHA) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿2.40, compared to a current price of ฿2.72 — trading 13.3% above its estimated fair value. The current WACC % is 3.71%, which is 51% below median its 10-year median of 7.53 and 59.5% below the Chemicals industry median of 9.17. Golden Lime PCL's overall GF Score™ is 65/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Golden Lime PCL (BKK:SUTHA), the current WACC % is 3.71% as of Jul. 13, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Golden Lime PCL (BKK:SUTHA) Overvalued in 2026?
Based on GuruFocus' analysis, Golden Lime PCL stock appears to be overvalued.
The current stock price of ฿2.72 is trading 13.3% above its estimated GF Value™ of ฿2.40.
GuruFocus considers Golden Lime PCL to be Modestly Overvalued.
Key valuation signals for BKK:SUTHA:
WACC %: 3.71% (51% below median its 10-year median of 7.53)
GF Value™: ฿2.40 vs. price of ฿2.72 (13.3% above fair value)
Industry Position: 59.5% below the Chemicals median (#194 of 1629)
No single metric tells the full story. See the BKK:SUTHA stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Golden Lime PCL is a Thailand-based firm that is principally engaged in the manufacturing and distribution of chemical products and the supply, assembly, and installation of equipment. The company is organized into three business segments: The Limestone mining, and manufacture and distribution of industrial chemical products segment, from which the company generates its majority revenue; Engineering consulting services, and designs, supply, assembly, and installation of machinery and equipment segment; The marble mining, and production and distribution of marble products segment. Geographically, the company operates in Thailand and Foreign countries.
65GF Score
Get the complete analysis for BKK:SUTHA
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BKK:SUTHA has been successfully added to your 
