The WACC of Leadcorp Inc (012700.KQ) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.30% - 11.10% | 8.20% |
| Tax rate | 26.00% - 29.80% | 27.90% |
| Cost of debt | 6.50% - 11.60% | 9.05% |
| WACC | 4.9% - 8.9% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.38 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 11.10% |
| Tax rate | 26.00% | 29.80% |
| Debt/Equity ratio | 2.99 | 2.99 |
| Cost of debt | 6.50% | 11.60% |
| After-tax WACC | 4.9% | 8.9% |
| Selected WACC | 6.9% | |
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 012700.KQ:
cost_of_equity (8.20%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.38) + 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.