The WACC of Seronics Co Ltd (042600.KQ) is 9.0%.
| Range | Selected | |
| Cost of equity | 10.50% - 16.10% | 13.30% |
| Tax rate | 21.00% - 25.70% | 23.35% |
| Cost of debt | 4.60% - 8.30% | 6.45% |
| WACC | 7.0% - 11.0% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.28 | 1.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.50% | 16.10% |
| Tax rate | 21.00% | 25.70% |
| Debt/Equity ratio | 1.06 | 1.06 |
| Cost of debt | 4.60% | 8.30% |
| After-tax WACC | 7.0% | 11.0% |
| Selected WACC | 9.0% | |
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 042600.KQ:
cost_of_equity (13.30%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1.28) + 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.