The WACC of Kleannara Co Ltd (004540.KS) is 7.0%.
| Range | Selected | |
| Cost of equity | 10.00% - 17.80% | 13.90% |
| Tax rate | 8.00% - 10.50% | 9.25% |
| Cost of debt | 4.20% - 7.00% | 5.60% |
| WACC | 5.2% - 8.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.19 | 2.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 17.80% |
| Tax rate | 8.00% | 10.50% |
| Debt/Equity ratio | 3.56 | 3.56 |
| Cost of debt | 4.20% | 7.00% |
| After-tax WACC | 5.2% | 8.8% |
| Selected WACC | 7.0% | |
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 004540.KS:
cost_of_equity (13.90%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1.19) + 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.