003010.KS WACC - Weighted Average Cost of Capital
The WACC of Haein Corp (003010.KS) is 6.2%.
| Range | Selected | |
| Cost of equity | 7.5% - 10.0% | 8.75% |
| Tax rate | 26.9% - 29.5% | 28.2% |
| Cost of debt | 4.7% - 5.3% | 5% |
| WACC | 5.5% - 6.9% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.76 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.5% | 10.0% |
| Tax rate | 26.9% | 29.5% |
| Debt/Equity ratio | 0.96 | 0.96 |
| Cost of debt | 4.7% | 5.3% |
| After-tax WACC | 5.5% | 6.9% |
| Selected WACC | 6.2% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| 003010.KS | Haein Corp | 0.96 | 0.34 | 0.2 |
| 001120.KS | LG International Corp | 2.4 | 0.86 | 0.32 |
| 001250.KS | GS Global Corp | 1.99 | 1.11 | 0.46 |
| 001740.KS | SK Networks Co Ltd | 2.01 | 0.68 | 0.28 |
| 002810.KS | Samyung Trading Co Ltd | 0.07 | 0.2 | 0.19 |
| 011810.KS | STX Corp | 2.99 | 1.3 | 0.42 |
| 014190.KQ | Wonik Cube Corp | 0.33 | 0.84 | 0.68 |
| 047050.KS | Posco International Corp | 0.69 | 1.12 | 0.75 |
| 7434.T | Otake Corp | 0.01 | 0.51 | 0.5 |
| ENGTEX.KL | Engtex Group Bhd | 1.45 | 1.07 | 0.53 |
| Low | High | |
| Unlevered beta | 0.38 | 0.48 |
| Relevered beta | 0.64 | 0.81 |
| Adjusted relevered beta | 0.76 | 0.87 |
003010.KS's CAPM model and how its cost of Equity is calculated
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 003010.KS:
cost_of_equity (8.75%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.76) + 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.