The WACC of Hanwha Solutions Corp (009830.KS) is 8.0%.
| Range | Selected | |
| Cost of equity | 12.60% - 20.90% | 16.75% |
| Tax rate | 26.70% - 31.30% | 29.00% |
| Cost of debt | 4.10% - 7.00% | 5.55% |
| WACC | 6.1% - 10.0% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.64 | 2.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.60% | 20.90% |
| Tax rate | 26.70% | 31.30% |
| Debt/Equity ratio | 2.12 | 2.12 |
| Cost of debt | 4.10% | 7.00% |
| After-tax WACC | 6.1% | 10.0% |
| Selected WACC | 8.0% | |
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 009830.KS:
cost_of_equity (16.75%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1.64) + 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.