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.
PT AEP Pinago Plantations TbkISX:PNGO +0.86%81 WACC % is 7.47% as of Sep. 07, 2026, which is 4% above its 10-year median of 7.20. GuruFocus rates ISX:PNGO with a GF Score™ of 81/100 and a GF Value™ of Rp1,970.35 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 2,047 Consumer Packaged Goods companies, PT AEP Pinago Plantations Tbk ranks better than 51.54% on this metric.
As of today (2026-09-07), PT AEP Pinago Plantations Tbk's weighted average cost of capital is 7.47%%. PT AEP Pinago Plantations Tbk's ROIC % is 20.12% (calculated using TTM income statement data).
PT AEP Pinago Plantations Tbk generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.
For a comprehensive WACC calculation, please access the WACC Calculator.
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, PT AEP Pinago Plantations Tbk's weighted average cost of capital is 7.47%%. PT AEP Pinago Plantations Tbk's ROIC % is 20.12% (calculated using TTM income statement data).
PT AEP Pinago Plantations Tbk generates higher returns on investment than it costs the company to raise the capital needed for that investment. It 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.
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
PT AEP Pinago Plantations Tbk WACC % Historical Data
* 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 Farm Products subindustry, PT AEP Pinago Plantations 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.
PT AEP Pinago Plantations Tbk WACC % vs Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, PT AEP Pinago Plantations Tbk's WACC % distribution charts can be found below:
* The bar in red indicates where PT AEP Pinago Plantations 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, PT AEP Pinago Plantations Tbk's market capitalization (E) is Rp2734375.000 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 Jun. 2026, PT AEP Pinago Plantations Tbk's latest one-year quarterly average Book Value of Debt (D) is Rp302477.5594 Mil.
a) weight of equity = E / (E + D) = 2734375.000 / (2734375.000 + 302477.5594) = 0.9004
b) weight of debt = D / (E + D) = 302477.5594 / (2734375.000 + 302477.5594) = 0.0996
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 4.784%. 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. PT AEP Pinago Plantations Tbk's beta is 0.4751.
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 = 4.784% + 0.4751 * 6% = 7.6346%
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 Jun. 2026, PT AEP Pinago Plantations Tbk's interest expense (positive number) was Rp22780.677 Mil. Its total Book Value of Debt (D) is Rp302477.5594 Mil.
Cost of Debt = 22780.677 / 302477.5594 = 7.5314%.
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 = 87826.894 / 418912.851 = 20.97%.
* 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.
PT AEP Pinago Plantations Tbk (ISX:PNGO) has a WACC % of 7.47% as of Sep. 07, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on PT AEP Pinago Plantations Tbk and its competitors. This is near median its historical median of 7.20. Over the past decade, PT AEP Pinago Plantations Tbk's WACC % has ranged from 4.21 to 8.45. According to the industry distribution chart, PT AEP Pinago Plantations Tbk ranks #992 out of 2047 companies in the Consumer Packaged Goods industry, placing it in the top 48.5%.
Is PT AEP Pinago Plantations Tbk's WACC % too high?
PT AEP Pinago Plantations Tbk's current WACC % of 7.47% is near median its 10-year median of 7.20. Over the past 10 years, this metric has ranged from a low of 4.21 to a high of 8.45. The Consumer Packaged Goods industry median WACC % is 7.65. PT AEP Pinago Plantations Tbk's value of 7.47% is 2.4% below this industry median. Based on the distribution chart, PT AEP Pinago Plantations Tbk ranks #992 out of 2047 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, PT AEP Pinago Plantations Tbk has a GF Score™ of 81/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT AEP Pinago Plantations Tbk's WACC % compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, PT AEP Pinago Plantations Tbk ranks #992 out of 2047 companies for WACC %. This puts PT AEP Pinago Plantations Tbk in the upper half of its industry. The industry median WACC % is 7.65. PT AEP Pinago Plantations Tbk's value of 7.47% is 2.4% below this benchmark. Historically, PT AEP Pinago Plantations Tbk's own WACC % has ranged from 4.21 to 8.45 over the past decade. While the company's 10-year median is 7.20 vs. the industry median of 7.65, PT AEP Pinago Plantations 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 Consumer Packaged Goods company?
The median WACC % among Consumer Packaged Goods companies is 7.65, based on 2,047 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. PT AEP Pinago Plantations Tbk's current WACC % of 7.47% is 2.4% 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 PT AEP Pinago Plantations Tbk and its competitors. For the Consumer Packaged Goods industry, the median WACC % is 7.65 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT AEP Pinago Plantations Tbk's current WACC % is 7.47%, which is near median its own 10-year median of 7.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT AEP Pinago Plantations Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT AEP Pinago Plantations Tbk (ISX:PNGO) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp1,970.35, compared to a current price of Rp3,500.00 — trading 77.6% above its estimated fair value. The current WACC % is 7.47%, which is near median its 10-year median of 7.20 and 2.4% below the Consumer Packaged Goods industry median of 7.65. PT AEP Pinago Plantations Tbk's overall GF Score™ is 81/100 with 5 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 PT AEP Pinago Plantations Tbk (ISX:PNGO), the current WACC % is 7.47% as of Sep. 07, 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 PT AEP Pinago Plantations Tbk (ISX:PNGO) Overvalued in 2026?
Based on GuruFocus' analysis, PT AEP Pinago Plantations Tbk stock appears to be overvalued.
The current stock price of Rp3,500.00 is trading 77.6% above its estimated GF Value™ of Rp1,970.35.
GuruFocus considers PT AEP Pinago Plantations Tbk to be Significantly Overvalued.
Key valuation signals for ISX:PNGO:
WACC %: 7.47% (near median its 10-year median of 7.20)
GF Value™: Rp1,970.35 vs. price of Rp3,500.00 (77.6% above fair value)
Industry Position: 2.4% below the Consumer Packaged Goods median (#992 of 2047)
No single metric tells the full story. See the ISX:PNGO stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
AddressPantai Indah Kapuk, Blok I No. 9, Rukan Exclusive Bukit Golf Mediterania, RT. 004, RW.003, Kel. Kamal Muara, Kec. Penjaringa, Jakarta Utara, DKI Jakarta, Jakarta, IDN, 14470
PT Pinago Utama Tbk is an Indonesian agribusiness company. It is engaged in managing oil palm and rubber plantations and their processing industries, producing products such as fresh fruit bunches, crude palm oil, palm kernel, latex, crumb rubber, smoked rubber sheets, palm kernel oil, and ImproBio organic fertilizer. Additionally, the company has palm oil and rubber processing plants that process raw materials into end products, such as organic fertilizer and biogas. Its operating segments are: Rubber, Palm Oil, and Compost. The majority of the company's revenue is generated from the Palm Oil segment. Geographically, it derives maximum revenue from the domestic market, and also exports its products to other countries.
81GF Score
Get the complete analysis for ISX:PNGO
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:PNGO has been successfully added to your 
