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.
Rawasi Albina Investment CoSAU:9547 -1.20%43 WACC % is 18.9% as of Jul. 19, 2026, which is 56% above its 10-year median of 12.15. GuruFocus rates SAU:9547 with a GF Score™ of 43/100 and a GF Value™ of ﷼3.14 (Significantly Overvalued). The stock has 9 warning signs investors should review. Among 1,810 Construction companies, Rawasi Albina Investment Co ranks worse than 97.51% on this metric.
As of today (2026-07-19), Rawasi Albina Investment Co's weighted average cost of capital is 18.9%%. Rawasi Albina Investment Co's ROIC % is -1.56% (calculated using TTM income statement data).
Rawasi Albina Investment Co 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.
Rawasi Albina Investment Co (SAU:9547) 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, Rawasi Albina Investment Co's weighted average cost of capital is 18.9%%. Rawasi Albina Investment Co's ROIC % is -1.56% (calculated using TTM income statement data).
Rawasi Albina Investment Co 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 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
Rawasi Albina Investment Co 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 Engineering & Construction subindustry, Rawasi Albina Investment Co'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.
Rawasi Albina Investment Co WACC % vs Construction Industry
For the Construction industry and Industrials sector, Rawasi Albina Investment Co's WACC % distribution charts can be found below:
* The bar in red indicates where Rawasi Albina Investment Co'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, Rawasi Albina Investment Co's market capitalization (E) is ﷼22.550 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 Dec. 2025, Rawasi Albina Investment Co's latest one-year semi-annual average Book Value of Debt (D) is ﷼76.0657 Mil.
a) weight of equity = E / (E + D) = 22.550 / (22.550 + 76.0657) = 0.2287
b) weight of debt = D / (E + D) = 76.0657 / (22.550 + 76.0657) = 0.7713
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 4.551%. 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. Rawasi Albina Investment Co's beta is 0.8057.
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 = 4.551% + 0.8057 * 6% = 9.3852%
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 Dec. 2025, Rawasi Albina Investment Co's interest expense (positive number) was ﷼16.526 Mil. Its total Book Value of Debt (D) is ﷼76.0657 Mil.
Cost of Debt = 16.526 / 76.0657 = 21.726%.
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 = 3.295 / -20.596 = -16%, which is less than 0%. Therefore it's set to 0%.
* 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.
Rawasi Albina Investment Co (SAU:9547) has a WACC % of 18.9% as of Jul. 19, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Rawasi Albina Investment Co and its competitors. This is 56% above median its historical median of 12.15. Over the past decade, Rawasi Albina Investment Co's WACC % has ranged from 10.67 to 20.23. According to the industry distribution chart, Rawasi Albina Investment Co ranks #1765 out of 1810 companies in the Construction industry, placing it in the top 97.5%.
Is Rawasi Albina Investment Co's WACC % too high?
Rawasi Albina Investment Co's current WACC % of 18.9% is 56% above median its 10-year median of 12.15. Over the past 10 years, this metric has ranged from a low of 10.67 to a high of 20.23. The Construction industry median WACC % is 7.71. Rawasi Albina Investment Co's value of 18.9% is 145.1% above this industry median. Based on the distribution chart, Rawasi Albina Investment Co ranks #1765 out of 1810 companies in the Construction industry, which is in the bottom quartile relative to peers. Overall, Rawasi Albina Investment Co has a GF Score™ of 43/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Rawasi Albina Investment Co's WACC % compare to PWR and FIX?
According to the Construction industry distribution chart, Rawasi Albina Investment Co ranks #1765 out of 1810 companies for WACC %. This places Rawasi Albina Investment Co in the lower half of its industry. The industry median WACC % is 7.71. Rawasi Albina Investment Co's value of 18.9% is 145.1% above this benchmark. Historically, Rawasi Albina Investment Co's own WACC % has ranged from 10.67 to 20.23 over the past decade. While the company's 10-year median is 12.15 vs. the industry median of 7.71, Rawasi Albina Investment Co 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 Construction company?
The median WACC % among Construction companies is 7.71, based on 1,810 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. Rawasi Albina Investment Co's current WACC % of 18.9% is 145.1% 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 Rawasi Albina Investment Co and its competitors. For the Construction industry, the median WACC % is 7.71 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Rawasi Albina Investment Co's current WACC % is 18.9%, which is 56% above median its own 10-year median of 12.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rawasi Albina Investment Co stock overvalued right now?
Based on GuruFocus' analysis, Rawasi Albina Investment Co (SAU:9547) is currently considered Significantly Overvalued. The stock's GF Value™ is ﷼3.14, compared to a current price of ﷼4.10 — trading 30.6% above its estimated fair value. The current WACC % is 18.9%, which is 56% above median its 10-year median of 12.15 and 145.1% above the Construction industry median of 7.71. Rawasi Albina Investment Co's overall GF Score™ is 43/100 with 9 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 Rawasi Albina Investment Co (SAU:9547), the current WACC % is 18.9% as of Jul. 19, 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 Rawasi Albina Investment Co (SAU:9547) Overvalued in 2026?
Based on GuruFocus' analysis, Rawasi Albina Investment Co stock appears to be overvalued.
The current stock price of ﷼4.10 is trading 30.6% above its estimated GF Value™ of ﷼3.14.
GuruFocus considers Rawasi Albina Investment Co to be Significantly Overvalued.
Key valuation signals for SAU:9547:
WACC %: 18.9% (56% above median its 10-year median of 12.15)
GF Value™: ﷼3.14 vs. price of ﷼4.10 (30.6% above fair value)
Industry Position: 145.1% above the Construction median (#1765 of 1810)
No single metric tells the full story. See the SAU:9547 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Rawasi Albina Investment Co is focused on infrastructure projects in the electricity, telecommunications and water sectors. The company is engaged in the construction and repair of roads, streets, pests and roads, construction and erection of electrical power stations and transformers, construction and erection of communication and radar stations and towers, extension of electrical wires, extension of electrical wires of communications, network extensions, and installation of lighting systems.
43GF Score
Get the complete analysis for SAU:9547
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
SAU:9547 has been successfully added to your 
