As of today (2026-06-28), PT Wismilak Inti Makmur Tbk's weighted average cost of capital is 9.09%%. PT Wismilak Inti Makmur Tbk's ROIC % is 23.43% (calculated using TTM income statement data).
PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk (ISX:WIIM) 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 Wismilak Inti Makmur Tbk's weighted average cost of capital is 9.09%%. PT Wismilak Inti Makmur Tbk's ROIC % is 23.43% (calculated using TTM income statement data).
PT Wismilak Inti Makmur 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 Wismilak Inti Makmur 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 Tobacco subindustry, PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk WACC % vs Tobacco Products Industry
For the Tobacco Products industry and Consumer Defensive sector, PT Wismilak Inti Makmur Tbk's WACC % distribution charts can be found below:
* The bar in red indicates where PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk's market capitalization (E) is Rp3453825.723 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 Wismilak Inti Makmur Tbk's latest one-year quarterly average Book Value of Debt (D) is Rp333479.5234 Mil.
a) weight of equity = E / (E + D) = 3453825.723 / (3453825.723 + 333479.5234) = 0.9119
b) weight of debt = D / (E + D) = 333479.5234 / (3453825.723 + 333479.5234) = 0.0881
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 4.376%. 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 Wismilak Inti Makmur Tbk's beta is 0.8510.
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 = 4.376% + 0.8510 * 6% = 9.482%
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 Wismilak Inti Makmur Tbk's interest expense (positive number) was Rp21643.848 Mil. Its total Book Value of Debt (D) is Rp333479.5234 Mil.
Cost of Debt = 21643.848 / 333479.5234 = 6.4903%.
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 = 145135.327 / 639641.935 = 22.69%.
* 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 Wismilak Inti Makmur Tbk (ISX:WIIM) has a WACC % of 9.09% as of Jun. 28, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on PT Wismilak Inti Makmur Tbk and its competitors. This is 19% below median its historical median of 11.25. Over the past decade, PT Wismilak Inti Makmur Tbk's WACC % has ranged from 7.88 to 24.56. According to the industry distribution chart, PT Wismilak Inti Makmur Tbk ranks #29 out of 51 companies in the Tobacco Products industry, placing it in the top 56.9%.
Is PT Wismilak Inti Makmur Tbk's WACC % too high?
PT Wismilak Inti Makmur Tbk's current WACC % of 9.09% is 19% below median its 10-year median of 11.25. Over the past 10 years, this metric has ranged from a low of 7.88 to a high of 24.56. The Tobacco Products industry median WACC % is 8.09. PT Wismilak Inti Makmur Tbk's value of 9.09% is 12.4% above this industry median. Based on the distribution chart, PT Wismilak Inti Makmur Tbk ranks #29 out of 51 companies in the Tobacco Products industry, which is below the industry midpoint. Overall, PT Wismilak Inti Makmur Tbk has a GF Score™ of 97/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Wismilak Inti Makmur Tbk's WACC % compare to PM and MO?
According to the Tobacco Products industry distribution chart, PT Wismilak Inti Makmur Tbk ranks #29 out of 51 companies for WACC %. This places PT Wismilak Inti Makmur Tbk in the lower half of its industry. The industry median WACC % is 8.09. PT Wismilak Inti Makmur Tbk's value of 9.09% is 12.4% above this benchmark. Historically, PT Wismilak Inti Makmur Tbk's own WACC % has ranged from 7.88 to 24.56 over the past decade. While the company's 10-year median is 11.25 vs. the industry median of 8.09, PT Wismilak Inti Makmur 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 Tobacco Products company?
The median WACC % among Tobacco Products companies is 8.09, based on 51 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 Wismilak Inti Makmur Tbk's current WACC % of 9.09% is 12.4% 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 Wismilak Inti Makmur Tbk and its competitors. For the Tobacco Products industry, the median WACC % is 8.09 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Wismilak Inti Makmur Tbk's current WACC % is 9.09%, which is 19% below median its own 10-year median of 11.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Wismilak Inti Makmur Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Wismilak Inti Makmur Tbk (ISX:WIIM) is currently considered Fairly Valued. The stock's GF Value™ is Rp1,675.90, compared to a current price of Rp1,655.00 — trading 1.2% below its estimated fair value. The current WACC % is 9.09%, which is 19% below median its 10-year median of 11.25 and 12.4% above the Tobacco Products industry median of 8.09. PT Wismilak Inti Makmur Tbk's overall GF Score™ is 97/100 with 2 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 Wismilak Inti Makmur Tbk (ISX:WIIM), the current WACC % is 9.09% as of Jun. 28, 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 Wismilak Inti Makmur Tbk (ISX:WIIM) Overvalued in 2026?
Based on GuruFocus' analysis, PT Wismilak Inti Makmur Tbk stock appears to be undervalued.
The current stock price of Rp1,655.00 is trading 1.2% below its estimated GF Value™ of Rp1,675.90.
GuruFocus considers PT Wismilak Inti Makmur Tbk to be Fairly Valued.
Key valuation signals for ISX:WIIM:
WACC %: 9.09% (19% below median its 10-year median of 11.25)
GF Value™: Rp1,675.90 vs. price of Rp1,655.00 (1.2% below fair value)
Industry Position: 12.4% above the Tobacco Products median (#29 of 51)
No single metric tells the full story. See the ISX:WIIM stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
PT Wismilak Inti Makmur Tbk is an Indonesian-based company operating in the cigarette industry. The company is engaged in the manufacture and sale of machine-rolled cigarettes (SKM), hand-rolled cigarettes (SKT), and related cigarette products. It also produces cigarette filters and oriented polypropylene packaging materials. Its product portfolio includes kretek cigarettes and cigars marketed under brands such as Galan, Diplomat, and Wismilak. The company generates revenue mainly from machine-rolled cigarettes, hand-rolled cigarettes, and filter & oriented polypropylene products, with the majority of its revenue derived from Indonesia.
97GF Score
Get the complete analysis for ISX:WIIM
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:WIIM has been successfully added to your 
