The WACC of Moorim Paper Co Ltd (009200.KS) is 11.5%.
| Range | Selected | |
| Cost of equity | 27.60% - 56.30% | 41.95% |
| Tax rate | 25.00% - 25.00% | 25.00% |
| Cost of debt | 4.20% - 23.10% | 13.65% |
| WACC | 4.1% - 18.8% | 11.5% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 4.22 | 7.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 27.60% | 56.30% |
| Tax rate | 25.00% | 25.00% |
| Debt/Equity ratio | 25.03 | 25.03 |
| Cost of debt | 4.20% | 23.10% |
| After-tax WACC | 4.1% | 18.8% |
| Selected WACC | 11.5% | |
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 009200.KS:
cost_of_equity (41.95%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (4.22) + 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.