The WACC of Seondo Electric Co Ltd (007610.KS) is 9.4%.
| Range | Selected | |
| Cost of equity | 9.90% - 14.60% | 12.25% |
| Tax rate | 7.00% - 12.20% | 9.60% |
| Cost of debt | 5.10% - 7.00% | 6.05% |
| WACC | 7.7% - 11.1% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.17 | 1.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 14.60% |
| Tax rate | 7.00% | 12.20% |
| Debt/Equity ratio | 0.72 | 0.72 |
| Cost of debt | 5.10% | 7.00% |
| After-tax WACC | 7.7% | 11.1% |
| Selected WACC | 9.4% | |
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 007610.KS:
cost_of_equity (12.25%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1.17) + 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.