The WACC of Keyang Electric Machinery Co Ltd (012200.KS) is 7.0%.
| Range | Selected | |
| Cost of equity | 8.20% - 13.70% | 10.95% |
| Tax rate | 25.80% - 35.50% | 30.65% |
| Cost of debt | 5.30% - 7.00% | 6.15% |
| WACC | 5.7% - 8.3% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.88 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 13.70% |
| Tax rate | 25.80% | 35.50% |
| Debt/Equity ratio | 1.43 | 1.43 |
| Cost of debt | 5.30% | 7.00% |
| After-tax WACC | 5.7% | 8.3% |
| Selected WACC | 7.0% | |
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 012200.KS:
cost_of_equity (10.95%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.88) + 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.