The WACC of Hansol Logistics Co Ltd (009180.KS) is 7.3%.
| Range | Selected | |
| Cost of equity | 7.80% - 12.60% | 10.20% |
| Tax rate | 27.60% - 28.80% | 28.20% |
| Cost of debt | 4.30% - 6.00% | 5.15% |
| WACC | 5.7% - 8.9% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.82 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 12.60% |
| Tax rate | 27.60% | 28.80% |
| Debt/Equity ratio | 0.81 | 0.81 |
| Cost of debt | 4.30% | 6.00% |
| After-tax WACC | 5.7% | 8.9% |
| Selected WACC | 7.3% | |
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 009180.KS:
cost_of_equity (10.20%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.82) + 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.