The WACC of Sungho Electronics Corp (043260.KQ) is 11.8%.
| Range | Selected | |
| Cost of equity | 14.70% - 19.60% | 17.15% |
| Tax rate | 18.30% - 23.90% | 21.10% |
| Cost of debt | 4.00% - 20.10% | 12.05% |
| WACC | 6.9% - 16.7% | 11.8% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.99 | 2.28 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.70% | 19.60% |
| Tax rate | 18.30% | 23.90% |
| Debt/Equity ratio | 2.13 | 2.13 |
| Cost of debt | 4.00% | 20.10% |
| After-tax WACC | 6.9% | 16.7% |
| Selected WACC | 11.8% | |
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 043260.KQ:
cost_of_equity (17.15%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1.99) + 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.