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 Agro Bahari Nusantara TbkISX:UDNG +5.70%26 WACC % is 10.65% as of Aug. 26, 2026, which is 5% above its 10-year median of 10.16. GuruFocus rates ISX:UDNG with a GF Score™ of 26/100 and a GF Value™ of Rp715.57 (Significantly Overvalued). The stock has 1 warning sign investors should review. Among 2,040 Consumer Packaged Goods companies, PT Agro Bahari Nusantara Tbk ranks worse than 79.41% on this metric.
As of today (2026-08-26), PT Agro Bahari Nusantara Tbk's weighted average cost of capital is 10.65%%. PT Agro Bahari Nusantara Tbk's ROIC % is -15.08% (calculated using TTM income statement data).
PT Agro Bahari Nusantara Tbk earns returns that do not match up to its cost of capital. It will destroy value as it grows.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
For a comprehensive WACC calculation, please access the WACC Calculator.
PT Agro Bahari Nusantara Tbk (ISX:UDNG) 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, PT Agro Bahari Nusantara Tbk's weighted average cost of capital is 10.65%%. PT Agro Bahari Nusantara Tbk's ROIC % is -15.08% (calculated using TTM income statement data).
PT Agro Bahari Nusantara Tbk earns returns that do not match up to its cost of capital. It will destroy value as it grows.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year semi-annual 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 semi-annual average debt to get the simplified cost of debt.
Related Terms
PT Agro Bahari Nusantara 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 Agro Bahari Nusantara 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 Agro Bahari Nusantara Tbk WACC % vs Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Agro Bahari Nusantara Tbk's WACC % distribution charts can be found below:
* The bar in red indicates where PT Agro Bahari Nusantara 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 Agro Bahari Nusantara Tbk's market capitalization (E) is Rp2432555.700 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 semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Jun. 2026, PT Agro Bahari Nusantara Tbk's latest one-year semi-annual average Book Value of Debt (D) is Rp623.987 Mil.
a) weight of equity = E / (E + D) = 2432555.700 / (2432555.700 + 623.987) = 0.9997
b) weight of debt = D / (E + D) = 623.987 / (2432555.700 + 623.987) = 0.0003
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 4.649%. 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 Agro Bahari Nusantara Tbk's beta cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
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 = 4.649% + 1 * 6% = 10.649%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
As of Jun. 2026, PT Agro Bahari Nusantara Tbk's interest expense (positive number) was Rp26.388 Mil. Its total Book Value of Debt (D) is Rp623.987 Mil.
Cost of Debt = 26.388 / 623.987 = 4.2289%.
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 = -604.254 / -7792.93 = 7.75%.
* 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 Agro Bahari Nusantara Tbk (ISX:UDNG) has a WACC % of 10.65% as of Aug. 26, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on PT Agro Bahari Nusantara Tbk and its competitors. This is near median its historical median of 10.16. Over the past decade, PT Agro Bahari Nusantara Tbk's WACC % has ranged from 9.87 to 10.73. According to the industry distribution chart, PT Agro Bahari Nusantara Tbk ranks #1620 out of 2040 companies in the Consumer Packaged Goods industry, placing it in the top 79.4%.
Is PT Agro Bahari Nusantara Tbk's WACC % too high?
PT Agro Bahari Nusantara Tbk's current WACC % of 10.65% is near median its 10-year median of 10.16. Over the past 10 years, this metric has ranged from a low of 9.87 to a high of 10.73. The Consumer Packaged Goods industry median WACC % is 7.61. PT Agro Bahari Nusantara Tbk's value of 10.65% is 40% above this industry median. Based on the distribution chart, PT Agro Bahari Nusantara Tbk ranks #1620 out of 2040 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, PT Agro Bahari Nusantara Tbk has a GF Score™ of 26/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Agro Bahari Nusantara Tbk's WACC % compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, PT Agro Bahari Nusantara Tbk ranks #1620 out of 2040 companies for WACC %. This places PT Agro Bahari Nusantara Tbk in the lower half of its industry. The industry median WACC % is 7.61. PT Agro Bahari Nusantara Tbk's value of 10.65% is 40% above this benchmark. Historically, PT Agro Bahari Nusantara Tbk's own WACC % has ranged from 9.87 to 10.73 over the past decade. While the company's 10-year median is 10.16 vs. the industry median of 7.61, PT Agro Bahari Nusantara Tbk has consistently been above 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 7.61, based on 2,040 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 Agro Bahari Nusantara Tbk's current WACC % of 10.65% is 40% above 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 Agro Bahari Nusantara Tbk and its competitors. For the Consumer Packaged Goods industry, the median WACC % is 7.61 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Agro Bahari Nusantara Tbk's current WACC % is 10.65%, which is near median its own 10-year median of 10.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Agro Bahari Nusantara Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Agro Bahari Nusantara Tbk (ISX:UDNG) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp715.57, compared to a current price of Rp1,390.00 — trading 94.3% above its estimated fair value. The current WACC % is 10.65%, which is near median its 10-year median of 10.16 and 40% above the Consumer Packaged Goods industry median of 7.61. PT Agro Bahari Nusantara Tbk's overall GF Score™ is 26/100 with 1 warning sign 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 Agro Bahari Nusantara Tbk (ISX:UDNG), the current WACC % is 10.65% as of Aug. 26, 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 Agro Bahari Nusantara Tbk (ISX:UDNG) Overvalued in 2026?
Based on GuruFocus' analysis, PT Agro Bahari Nusantara Tbk stock appears to be overvalued.
The current stock price of Rp1,390.00 is trading 94.3% above its estimated GF Value™ of Rp715.57.
GuruFocus considers PT Agro Bahari Nusantara Tbk to be Significantly Overvalued.
Key valuation signals for ISX:UDNG:
WACC %: 10.65% (near median its 10-year median of 10.16)
GF Value™: Rp715.57 vs. price of Rp1,390.00 (94.3% above fair value)
Industry Position: 40% above the Consumer Packaged Goods median (#1620 of 2040)
No single metric tells the full story. See the ISX:UDNG stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
PT Agro Bahari Nusantara Tbk operates in the brackish-water crustacean farming industry, specifically ponds for the cultivation of Vannamei shrimp (Litopenaeus vannamei). It applies a science-based approach and statistical analysis to enhance production efficiency while minimizing the risk of crop failure caused by disease and changing weather conditions. The company manages a vast shrimp farming area, which includes various intensive and super-intensive shrimp ponds, supported by reservoir ponds and Wastewater Treatment Installation (WWTI) ponds, as well as supporting facilities such as a pump house, generator house, employee dormitory, warehouse, and harvesting house. The company's operating segments are: Shrimp, which generates maximum revenue, and Non-Shrimp.
26GF Score
Get the complete analysis for ISX:UDNG
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:UDNG has been successfully added to your 
