The WACC of Bohae Brewery Co Ltd (000890.KS) is 5.3%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.30% | 7.10% |
| Tax rate | 13.20% - 45.20% | 29.20% |
| Cost of debt | 4.30% - 6.20% | 5.25% |
| WACC | 4.8% - 5.8% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.48 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.30% |
| Tax rate | 13.20% | 45.20% |
| Debt/Equity ratio | 1.04 | 1.04 |
| Cost of debt | 4.30% | 6.20% |
| After-tax WACC | 4.8% | 5.8% |
| Selected WACC | 5.3% | |
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 000890.KS:
cost_of_equity (7.10%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.48) + 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.