006490.KS
Inscobee Inc
Price:  
1,451 
KRW
Volume:  
660,713
Korea, Republic of | Diversified Telecommunication Services

006490.KS WACC - Weighted Average Cost of Capital

The WACC of Inscobee Inc (006490.KS) is 7.1%.

The Cost of Equity of Inscobee Inc (006490.KS) is 7.45%.
The Cost of Debt of Inscobee Inc (006490.KS) is 4.25%.

RangeSelected
Cost of equity5.7% - 9.2%7.45%
Tax rate6.1% - 10.1%8.1%
Cost of debt4.0% - 4.5%4.25%
WACC5.5% - 8.7%7.1%
WACC

006490.KS WACC calculation

CategoryLowHigh
Long-term bond rate3.1%3.6%
Equity market risk premium5.8%6.8%
Adjusted beta0.450.75
Additional risk adjustments0.0%0.5%
Cost of equity5.7%9.2%
Tax rate6.1%10.1%
Debt/Equity ratio
0.110.11
Cost of debt4.0%4.5%
After-tax WACC5.5%8.7%
Selected WACC7.1%

006490.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 006490.KS:

cost_of_equity (7.45%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.45) + 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.