The WACC of Suheung Co Ltd (008490.KS) is 5.9%.
| Range | Selected | |
| Cost of equity | 9.00% - 12.10% | 10.55% |
| Tax rate | 21.40% - 25.50% | 23.45% |
| Cost of debt | 4.00% - 6.70% | 5.35% |
| WACC | 4.8% - 7.0% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.01 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 12.10% |
| Tax rate | 21.40% | 25.50% |
| Debt/Equity ratio | 2.44 | 2.44 |
| Cost of debt | 4.00% | 6.70% |
| After-tax WACC | 4.8% | 7.0% |
| 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 008490.KS:
cost_of_equity (10.55%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1.01) + 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.