The WACC of Sampyo Cement Co Ltd (038500.KQ) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.90% - 12.50% | 9.70% |
| Tax rate | 14.90% - 22.10% | 18.50% |
| Cost of debt | 4.20% - 5.30% | 4.75% |
| WACC | 4.8% - 7.3% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.65 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 12.50% |
| Tax rate | 14.90% | 22.10% |
| Debt/Equity ratio | 1.62 | 1.62 |
| Cost of debt | 4.20% | 5.30% |
| After-tax WACC | 4.8% | 7.3% |
| Selected WACC | 6.1% | |
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 038500.KQ:
cost_of_equity (9.70%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.65) + 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.