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.
As of today (2026-07-20), PT Victoria Care Indonesia Tbk's weighted average cost of capital is 6.83%%. PT Victoria Care Indonesia Tbk's ROIC % is 11.20% (calculated using TTM income statement data).
PT Victoria Care Indonesia 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.
PT Victoria Care Indonesia Tbk (ISX:VICI) 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 Victoria Care Indonesia Tbk's weighted average cost of capital is 6.83%%. PT Victoria Care Indonesia Tbk's ROIC % is 11.20% (calculated using TTM income statement data).
PT Victoria Care Indonesia 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 Victoria Care Indonesia 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 Household & Personal Products subindustry, PT Victoria Care Indonesia 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 Victoria Care Indonesia Tbk WACC % vs Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Victoria Care Indonesia Tbk's WACC % distribution charts can be found below:
* The bar in red indicates where PT Victoria Care Indonesia 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 Victoria Care Indonesia Tbk's market capitalization (E) is Rp4058340.000 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 Mar. 2026, PT Victoria Care Indonesia Tbk's latest one-year quarterly average Book Value of Debt (D) is Rp88841.9136 Mil.
a) weight of equity = E / (E + D) = 4058340.000 / (4058340.000 + 88841.9136) = 0.9786
b) weight of debt = D / (E + D) = 88841.9136 / (4058340.000 + 88841.9136) = 0.0214
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 4.558%. 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 Victoria Care Indonesia Tbk's beta is 0.3824.
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 = 4.558% + 0.3824 * 6% = 6.8524%
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 Victoria Care Indonesia Tbk's interest expense (positive number) was Rp6678.026 Mil. Its total Book Value of Debt (D) is Rp88841.9136 Mil.
Cost of Debt = 6678.026 / 88841.9136 = 7.5168%.
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 = 37381.215 / 162341.13 = 23.03%.
* 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 Victoria Care Indonesia Tbk (ISX:VICI) has a WACC % of 6.83% as of Jul. 20, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on PT Victoria Care Indonesia Tbk and its competitors. This is near median its historical median of 6.76. Over the past decade, PT Victoria Care Indonesia Tbk's WACC % has ranged from 5.69 to 9.83. According to the industry distribution chart, PT Victoria Care Indonesia Tbk ranks #894 out of 2041 companies in the Consumer Packaged Goods industry, placing it in the top 43.8%.
Is PT Victoria Care Indonesia Tbk's WACC % too high?
PT Victoria Care Indonesia Tbk's current WACC % of 6.83% is near median its 10-year median of 6.76. Over the past 10 years, this metric has ranged from a low of 5.69 to a high of 9.83. The Consumer Packaged Goods industry median WACC % is 7.62. PT Victoria Care Indonesia Tbk's value of 6.83% is 10.4% below this industry median. Based on the distribution chart, PT Victoria Care Indonesia Tbk ranks #894 out of 2041 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, PT Victoria Care Indonesia Tbk has a GF Score™ of 88/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Victoria Care Indonesia Tbk's WACC % compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, PT Victoria Care Indonesia Tbk ranks #894 out of 2041 companies for WACC %. This puts PT Victoria Care Indonesia Tbk in the upper half of its industry. The industry median WACC % is 7.62. PT Victoria Care Indonesia Tbk's value of 6.83% is 10.4% below this benchmark. Historically, PT Victoria Care Indonesia Tbk's own WACC % has ranged from 5.69 to 9.83 over the past decade. While the company's 10-year median is 6.76 vs. the industry median of 7.62, PT Victoria Care Indonesia 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 7.62, based on 2,041 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 Victoria Care Indonesia Tbk's current WACC % of 6.83% is 10.4% 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 Victoria Care Indonesia Tbk and its competitors. For the Consumer Packaged Goods industry, the median WACC % is 7.62 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Victoria Care Indonesia Tbk's current WACC % is 6.83%, which is near median its own 10-year median of 6.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Victoria Care Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Victoria Care Indonesia Tbk (ISX:VICI) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp680.86, compared to a current price of Rp605.00 — trading 11.1% below its estimated fair value. The current WACC % is 6.83%, which is near median its 10-year median of 6.76 and 10.4% below the Consumer Packaged Goods industry median of 7.62. PT Victoria Care Indonesia Tbk's overall GF Score™ is 88/100 with 3 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 Victoria Care Indonesia Tbk (ISX:VICI), the current WACC % is 6.83% as of Jul. 20, 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 Victoria Care Indonesia Tbk (ISX:VICI) Overvalued in 2026?
Based on GuruFocus' analysis, PT Victoria Care Indonesia Tbk stock appears to be undervalued.
The current stock price of Rp605.00 is trading 11.1% below its estimated GF Value™ of Rp680.86.
GuruFocus considers PT Victoria Care Indonesia Tbk to be Modestly Undervalued.
Key valuation signals for ISX:VICI:
WACC %: 6.83% (near median its 10-year median of 6.76)
GF Value™: Rp680.86 vs. price of Rp605.00 (11.1% below fair value)
Industry Position: 10.4% below the Consumer Packaged Goods median (#894 of 2041)
No single metric tells the full story. See the ISX:VICI stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
PT Victoria Care Indonesia Tbk Business Description
PT Victoria Care Indonesia Tbk is engaged in manufacturing soap and detergents, cleaning materials and gloss, perfume and cosmetics; wholesale trade in other household goods; and wholesale trade in other products, including waste and unclassified goods. Its reportable segments include Personal care and antiseptic, where personal care includes skincare cream and lotion, makeup (decorative), and body care such as body scrub, perfume and deodorant, while antiseptic products include antiseptic liquid and gel, antiseptic soap, cleaning fluid and disinfectant liquid and other products; Hair care, such as shampoo, hair mask, hair coloring, hair curling, and straightening agents and other products related to hair care and treatments; and Others. It derives its key revenue from Indonesia.
88GF Score
Get the complete analysis for ISX:VICI
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:VICI has been successfully added to your 
