PT Ulima Nitra TbkISX:UNIQ -0.98%64 WACC % is 5.77% as of Jul. 06, 2026, which is 27% below its 10-year median of 7.87. GuruFocus rates ISX:UNIQ with a GF Score™ of 64/100 and a GF Value™ of Rp284.66 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 184 Other Energy Sources companies, PT Ulima Nitra Tbk ranks better than 64.67% on this metric.
As of today (2026-07-06), PT Ulima Nitra Tbk's weighted average cost of capital is 5.77%%. PT Ulima Nitra Tbk's ROIC % is 1.44% (calculated using TTM income statement data).
PT Ulima Nitra 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.
PT Ulima Nitra Tbk (ISX:UNIQ) 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 Ulima Nitra Tbk's weighted average cost of capital is 5.77%%. PT Ulima Nitra Tbk's ROIC % is 1.44% (calculated using TTM income statement data).
PT Ulima Nitra 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.
Related Terms
PT Ulima Nitra Tbk WACC % Historical Data
* Premium members only.
The historical data trend for PT Ulima Nitra Tbk'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 Thermal Coal subindustry, PT Ulima Nitra 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 Ulima Nitra Tbk WACC % vs Other Energy Sources Industry
For the Other Energy Sources industry and Energy sector, PT Ulima Nitra Tbk's WACC % distribution charts can be found below:
* The bar in red indicates where PT Ulima Nitra 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 Ulima Nitra Tbk's market capitalization (E) is Rp317037.283 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, PT Ulima Nitra Tbk's latest one-year quarterly average Book Value of Debt (D) is Rp169392.6042 Mil.
a) weight of equity = E / (E + D) = 317037.283 / (317037.283 + 169392.6042) = 0.6518
b) weight of debt = D / (E + D) = 169392.6042 / (317037.283 + 169392.6042) = 0.3482
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. PT Ulima Nitra Tbk's beta is 0.4679.
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% + 0.4679 * 6% = 7.2724%
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, PT Ulima Nitra Tbk's interest expense (positive number) was Rp14416.804 Mil. Its total Book Value of Debt (D) is Rp169392.6042 Mil.
Cost of Debt = 14416.804 / 169392.6042 = 8.5109%.
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 = 13745.482 / 21035.415 = 65.34%.
PT Ulima Nitra 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)
=
0.6518
*
7.2724%
+
0.3482
*
8.5109%
*
(1 - 65.34%)
=
5.77%
* 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 Ulima Nitra Tbk (ISX:UNIQ) has a WACC % of 5.77% as of Jul. 06, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on PT Ulima Nitra Tbk and its competitors. This is 27% below median its historical median of 7.87. According to the industry distribution chart, PT Ulima Nitra Tbk ranks #65 out of 184 companies in the Other Energy Sources industry, placing it in the top 35.3%.
Is PT Ulima Nitra Tbk's WACC % too high?
PT Ulima Nitra Tbk's current WACC % of 5.77% is 27% below median its 10-year median of 7.87. The Other Energy Sources industry median WACC % is 7.53. PT Ulima Nitra Tbk's value of 5.77% is 23.3% below this industry median. Based on the distribution chart, PT Ulima Nitra Tbk ranks #65 out of 184 companies in the Other Energy Sources industry, which is above the industry midpoint. Overall, PT Ulima Nitra Tbk has a GF Score™ of 64/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Ulima Nitra Tbk's WACC % compare to competitors?
According to the Other Energy Sources industry distribution chart, PT Ulima Nitra Tbk ranks #65 out of 184 companies for WACC %. This puts PT Ulima Nitra Tbk in the upper half of its industry. The industry median WACC % is 7.53. PT Ulima Nitra Tbk's value of 5.77% is 23.3% below this benchmark. While the company's 10-year median is 7.87 vs. the industry median of 7.53, PT Ulima Nitra 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 an Other Energy Sources company?
The median WACC % among Other Energy Sources companies is 7.53, based on 184 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 Ulima Nitra Tbk's current WACC % of 5.77% is 23.3% 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 Ulima Nitra Tbk and its competitors. For the Other Energy Sources industry, the median WACC % is 7.53 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Ulima Nitra Tbk's current WACC % is 5.77%, which is 27% below median its own 10-year median of 7.87. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Ulima Nitra Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Ulima Nitra Tbk (ISX:UNIQ) is currently considered Possible Value Trap. The stock's GF Value™ is Rp284.66, compared to a current price of Rp101.00 — trading 64.5% below its estimated fair value. The current WACC % is 5.77%, which is 27% below median its 10-year median of 7.87 and 23.3% below the Other Energy Sources industry median of 7.53. PT Ulima Nitra Tbk's overall GF Score™ is 64/100 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 Ulima Nitra Tbk (ISX:UNIQ), the current WACC % is 5.77% as of Jul. 06, 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 Ulima Nitra Tbk (ISX:UNIQ) Overvalued in 2026?
Based on GuruFocus' analysis, PT Ulima Nitra Tbk stock appears to be undervalued.
The current stock price of Rp101.00 is trading 64.5% below its estimated GF Value™ of Rp284.66.
GuruFocus considers PT Ulima Nitra Tbk to be Possible Value Trap.
Key valuation signals for ISX:UNIQ:
WACC %: 5.77% (27% below median its 10-year median of 7.87)
GF Value™: Rp284.66 vs. price of Rp101.00 (64.5% below fair value)
Industry Position: 23.3% below the Other Energy Sources median (#65 of 184)
No single metric tells the full story. See the ISX:UNIQ stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
PT Ulima Nitra Tbk is mainly involved in the business activities of coal mining and the rental of vehicles and heavy equipment. The company is engaged in providing construction services, Petroleum and natural gas mining support activities, Mining and other excavation support activities, Rental of construction equipment with operator, Rental and leasing activities without option rights of cars, buses, trucks and others. The segments of the company include Mining services; Vehicle, truck and heavy equipment rental; and others segment. The company derives majority of its revenue from Mining services. Geographically the activities are carried out throughout Indonesia.
64GF Score
Get the complete analysis for ISX:UNIQ
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:UNIQ has been successfully added to your 
