006490.KS WACC - Weighted Average Cost of Capital
The WACC of Inscobee Inc (006490.KS) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.9% - 9.2% | 7.55% |
| Tax rate | 6.1% - 10.1% | 8.1% |
| Cost of debt | 4.0% - 4.5% | 4.25% |
| WACC | 5.7% - 8.6% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.48 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.9% | 9.2% |
| Tax rate | 6.1% | 10.1% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.0% | 4.5% |
| After-tax WACC | 5.7% | 8.6% |
| Selected WACC | 7.1% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| 006490.KS | Inscobee Inc | 0.12 | -0.02 | -0.02 |
| 030200.KS | KT Corp | 0.79 | 0.09 | 0.05 |
| 032640.KS | LG Uplus Corp | 1.1 | 0.27 | 0.13 |
| 036630.KQ | Sejong Telecom Inc | 1.33 | 1.2 | 0.54 |
| 093320.KQ | Kinx Inc | 0.16 | 0.3 | 0.26 |
| 300560.SZ | Zhong Fu Tong Group Co Ltd | 0.35 | 1.39 | 1.06 |
| 4390.T | IPS Inc | 0.34 | 1.3 | 0.99 |
| 7040.SR | Etihad Atheeb Telecommunication Company SJSC | 0.02 | 1.08 | 1.06 |
| 9416.T | Vision Inc | 0.01 | 0.6 | 0.59 |
| TTLK.ME | Tattelekom PAO | 0 | -0.2 | -0.2 |
| Low | High | |
| Unlevered beta | 0.21 | 0.56 |
| Relevered beta | 0.22 | 0.63 |
| Adjusted relevered beta | 0.48 | 0.75 |
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 (7.55%) = 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.