PTmator Indo Gas TbkISX:AGII -4.62%58 WACC % is 5.27% as of Jul. 01, 2026, which is 31% below its 10-year median of 7.67. GuruFocus rates ISX:AGII with a GF Score™ of 58/100 and a GF Value™ of Rp1,757.72 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 1,631 Chemicals companies, PTmator Indo Gas Tbk ranks better than 76.58% on this metric.
As of today (2026-07-01), PTmator Indo Gas Tbk's weighted average cost of capital is 5.27%%. PTmator Indo Gas Tbk's ROIC % is 4.32% (calculated using TTM income statement data).
PTmator Indo Gas Tbk 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.
PTmator Indo Gas Tbk (ISX:AGII) 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, PTmator Indo Gas Tbk's weighted average cost of capital is 5.27%%. PTmator Indo Gas Tbk's ROIC % is 4.32% (calculated using TTM income statement data).
PTmator Indo Gas Tbk 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.
* 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, PTmator Indo Gas Tbk'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.
PTmator Indo Gas Tbk WACC % vs Chemicals Industry
For the Chemicals industry and Basic Materials sector, PTmator Indo Gas Tbk's WACC % distribution charts can be found below:
* The bar in red indicates where PTmator Indo Gas Tbk'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, PTmator Indo Gas Tbk's market capitalization (E) is Rp7605316.800 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, PTmator Indo Gas Tbk's latest one-year quarterly average Book Value of Debt (D) is Rp3833355.8 Mil.
a) weight of equity = E / (E + D) = 7605316.800 / (7605316.800 + 3833355.8) = 0.6649
b) weight of debt = D / (E + D) = 3833355.8 / (7605316.800 + 3833355.8) = 0.3351
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 4.465%. 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. PTmator Indo Gas Tbk's beta is 0.0684.
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 = 4.465% + 0.0684 * 6% = 4.8754%
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, PTmator Indo Gas Tbk's interest expense (positive number) was Rp325469 Mil. Its total Book Value of Debt (D) is Rp3833355.8 Mil.
Cost of Debt = 325469 / 3833355.8 = 8.4904%.
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 = 35890 / 125677 = 28.56%.
PTmator Indo Gas Tbk'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)
=
0.6649
*
4.8754%
+
0.3351
*
8.4904%
*
(1 - 28.56%)
=
5.27%
* 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.
PTmator Indo Gas Tbk (ISX:AGII) has a WACC % of 5.27% as of Jul. 01, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on PTmator Indo Gas Tbk and its competitors. This is 31% below median its historical median of 7.67. Over the past decade, PTmator Indo Gas Tbk's WACC % has ranged from 4.93 to 8.82. According to the industry distribution chart, PTmator Indo Gas Tbk ranks #382 out of 1631 companies in the Chemicals industry, placing it in the top 23.4%.
Is PTmator Indo Gas Tbk's WACC % too high?
PTmator Indo Gas Tbk's current WACC % of 5.27% is 31% below median its 10-year median of 7.67. Over the past 10 years, this metric has ranged from a low of 4.93 to a high of 8.82. The Chemicals industry median WACC % is 9.12. PTmator Indo Gas Tbk's value of 5.27% is 42.2% below this industry median. Based on the distribution chart, PTmator Indo Gas Tbk ranks #382 out of 1631 companies in the Chemicals industry, which is in the top quartile — a strong position relative to peers. Overall, PTmator Indo Gas Tbk has a GF Score™ of 58/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PTmator Indo Gas Tbk's WACC % compare to DOW?
According to the Chemicals industry distribution chart, PTmator Indo Gas Tbk ranks #382 out of 1631 companies for WACC %. This places PTmator Indo Gas Tbk in the top 23% of its industry — outperforming the majority of peers. The industry median WACC % is 9.12. PTmator Indo Gas Tbk's value of 5.27% is 42.2% below this benchmark. Historically, PTmator Indo Gas Tbk's own WACC % has ranged from 4.93 to 8.82 over the past decade. While the company's 10-year median is 7.67 vs. the industry median of 9.12, PTmator Indo Gas Tbk 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 9.12, based on 1,631 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. PTmator Indo Gas Tbk's current WACC % of 5.27% is 42.2% 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 PTmator Indo Gas Tbk and its competitors. For the Chemicals industry, the median WACC % is 9.12 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PTmator Indo Gas Tbk's current WACC % is 5.27%, which is 31% below median its own 10-year median of 7.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PTmator Indo Gas Tbk stock overvalued right now?
Based on GuruFocus' analysis, PTmator Indo Gas Tbk (ISX:AGII) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp1,757.72, compared to a current price of Rp2,480.00 — trading 41.1% above its estimated fair value. The current WACC % is 5.27%, which is 31% below median its 10-year median of 7.67 and 42.2% below the Chemicals industry median of 9.12. PTmator Indo Gas Tbk's overall GF Score™ is 58/100 with 4 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 PTmator Indo Gas Tbk (ISX:AGII), the current WACC % is 5.27% as of Jul. 01, 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 PTmator Indo Gas Tbk (ISX:AGII) Overvalued in 2026?
Based on GuruFocus' analysis, PTmator Indo Gas Tbk stock appears to be overvalued.
The current stock price of Rp2,480.00 is trading 41.1% above its estimated GF Value™ of Rp1,757.72.
GuruFocus considers PTmator Indo Gas Tbk to be Significantly Overvalued.
Key valuation signals for ISX:AGII:
WACC %: 5.27% (31% below median its 10-year median of 7.67)
GF Value™: Rp1,757.72 vs. price of Rp2,480.00 (41.1% above fair value)
Industry Position: 42.2% below the Chemicals median (#382 of 1631)
No single metric tells the full story. See the ISX:AGII stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
PT Samator Indo Gas Tbk is an industrial gas company. It is engaged in producing, marketing, and selling a wide range of liquid and solid gas products for industries and its supporting products. Its products include industrial gases including air gases such as oxygen, nitrogen, argon, acetylene, carbon dioxide, hydrogen, nitrous oxide, synthetic air, and mixed gas. It is also involved in industrial gas equipment trading and providing industrial gas installation services. The company's operating segments include Gas products; and Equipment and service. It generates maximum revenue from the Gas products segment.
58GF Score
Get the complete analysis for ISX:AGII
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
ISX:AGII has been successfully added to your 
