The WACC of Samsung Fire & Marine Insurance Co Ltd (000810.KS) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.80% | 7.55% |
| Tax rate | 25.70% - 25.80% | 25.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.2% - 8.7% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.55 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.80% |
| Tax rate | 25.70% | 25.80% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.2% | 8.7% |
| Selected WACC | 7.5% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for 000810.KS:
cost_of_equity (7.55%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.55) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.