The WACC of Silla SG Co Ltd (025870.KQ) is 8.2%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.60% | 5.90% |
| Tax rate | 30.20% - 36.80% | 33.50% |
| Cost of debt | 4.40% - 23.10% | 13.75% |
| WACC | 3.5% - 12.9% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.37 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 6.60% |
| Tax rate | 30.20% | 36.80% |
| Debt/Equity ratio | 3.64 | 3.64 |
| Cost of debt | 4.40% | 23.10% |
| After-tax WACC | 3.5% | 12.9% |
| Selected WACC | 8.2% | |
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 025870.KQ:
cost_of_equity (5.90%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.37) + 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.