The WACC of Samhwa Crown & Closure Co Ltd (004450.KS) is 5.9%.
| Range | Selected | |
| Cost of equity | 6.50% - 10.00% | 8.25% |
| Tax rate | 16.00% - 35.90% | 25.95% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.1% - 6.8% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.59 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 10.00% |
| Tax rate | 16.00% | 35.90% |
| Debt/Equity ratio | 0.83 | 0.83 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.1% | 6.8% |
| Selected WACC | 5.9% | |
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 004450.KS:
cost_of_equity (8.25%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.59) + 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.