As of today (2026-06-25), PT Jasa Marga (Persero) Tbk's weighted average cost of capital is 4.37%%. PT Jasa Marga (Persero) Tbk's ROIC % is 4.30% (calculated using TTM income statement data).
PT Jasa Marga (Persero) 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.
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 Jasa Marga (Persero) Tbk's weighted average cost of capital is 4.37%%. PT Jasa Marga (Persero) Tbk's ROIC % is 4.30% (calculated using TTM income statement data).
PT Jasa Marga (Persero) 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 Jasa Marga (Persero) 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 Infrastructure Operations subindustry, PT Jasa Marga (Persero) 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 Jasa Marga (Persero) Tbk WACC % vs Construction Industry
For the Construction industry and Industrials sector, PT Jasa Marga (Persero) Tbk's WACC % distribution charts can be found below:
* The bar in red indicates where PT Jasa Marga (Persero) 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 Jasa Marga (Persero) Tbk's market capitalization (E) is €1038.759 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 Jasa Marga (Persero) Tbk's latest one-year quarterly average Book Value of Debt (D) is €3688.056 Mil.
a) weight of equity = E / (E + D) = 1038.759 / (1038.759 + 3688.056) = 0.2198
b) weight of debt = D / (E + D) = 3688.056 / (1038.759 + 3688.056) = 0.7802
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 4.386%. 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 Jasa Marga (Persero) Tbk's beta is 0.3890.
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 = 4.386% + 0.3890 * 6% = 6.72%
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 Jasa Marga (Persero) Tbk's interest expense (positive number) was €187.478 Mil. Its total Book Value of Debt (D) is €3688.056 Mil.
Cost of Debt = 187.478 / 3688.056 = 5.0834%.
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 = 90.609 / 334.885 = 27.06%.
* 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 Jasa Marga (Persero) Tbk (STU:0JM) has a WACC % of 4.37% as of Jun. 25, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on PT Jasa Marga (Persero) Tbk and its competitors. This is 33% below median its historical median of 6.50. Over the past decade, PT Jasa Marga (Persero) Tbk's WACC % has ranged from 4.25 to 8.35. According to the industry distribution chart, PT Jasa Marga (Persero) Tbk ranks #500 out of 1809 companies in the Construction industry, placing it in the top 27.6%.
Is PT Jasa Marga (Persero) Tbk's WACC % too high?
PT Jasa Marga (Persero) Tbk's current WACC % of 4.37% is 33% below median its 10-year median of 6.50. Over the past 10 years, this metric has ranged from a low of 4.25 to a high of 8.35. The Construction industry median WACC % is 7.78. PT Jasa Marga (Persero) Tbk's value of 4.37% is 43.8% below this industry median. Based on the distribution chart, PT Jasa Marga (Persero) Tbk ranks #500 out of 1809 companies in the Construction industry, which is above the industry midpoint. Overall, PT Jasa Marga (Persero) Tbk has a GF Score™ of 81/100, reflecting its overall financial health beyond just this single metric.
How does PT Jasa Marga (Persero) Tbk's WACC % compare to competitors?
According to the Construction industry distribution chart, PT Jasa Marga (Persero) Tbk ranks #500 out of 1809 companies for WACC %. This puts PT Jasa Marga (Persero) Tbk in the upper half of its industry. The industry median WACC % is 7.78. PT Jasa Marga (Persero) Tbk's value of 4.37% is 43.8% below this benchmark. Historically, PT Jasa Marga (Persero) Tbk's own WACC % has ranged from 4.25 to 8.35 over the past decade. While the company's 10-year median is 6.50 vs. the industry median of 7.78, PT Jasa Marga (Persero) 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 Construction company?
The median WACC % among Construction companies is 7.78, based on 1,809 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 Jasa Marga (Persero) Tbk's current WACC % of 4.37% is 43.8% 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 Jasa Marga (Persero) Tbk and its competitors. For the Construction industry, the median WACC % is 7.78 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Jasa Marga (Persero) Tbk's current WACC % is 4.37%, which is 33% below median its own 10-year median of 6.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Jasa Marga (Persero) Tbk stock overvalued right now?
PT Jasa Marga (Persero) Tbk (STU:0JM) has a current WACC % of 4.37%. The stock's GF Value™ is €0.18, compared to a current price of €0.12 — trading 31.1% below its estimated fair value. The current WACC % is 4.37%, which is 33% below median its 10-year median of 6.50 and 43.8% below the Construction industry median of 7.78. PT Jasa Marga (Persero) Tbk's overall GF Score™ is 81/100 with 6 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 Jasa Marga (Persero) Tbk (STU:0JM), the current WACC % is 4.37% as of Jun. 25, 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 Jasa Marga (Persero) Tbk (STU:0JM) Overvalued in 2026?
Based on GuruFocus' analysis, PT Jasa Marga (Persero) Tbk stock appears to be undervalued.
The current stock price of €0.12 is trading 31.1% below its estimated GF Value™ of €0.18.
Key valuation signals for STU:0JM:
WACC %: 4.37% (33% below median its 10-year median of 6.50)
GF Value™: €0.18 vs. price of €0.12 (31.1% below fair value)
Industry Position: 43.8% below the Construction median (#500 of 1809)
No single metric tells the full story. See the STU:0JM stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
PT Jasa Marga (Persero) Tbk is an industrial company that constructs and operates toll roads. The company organizes operations into five segments: toll road business, operations, maintenance, Related business, and others. The toll business segment, which contributes the vast majority of revenue, works on increasing ownership of the company's toll road assets. The operating segment is engaged in operating toll roads, while the maintenance segment provides toll road maintenance services. The other business segment operates fuel stations, leases and sells property assets, and earns advertising revenue.
81GF Score
Get the complete analysis for STU:0JM
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
STU:0JM has been successfully added to your 
