The WACC of eBEST Investment & Securities Co Ltd (078020.KQ) is 3.8%.
| Range | Selected | |
| Cost of equity | 8.80% - 21.40% | 15.10% |
| Tax rate | 24.80% - 25.90% | 25.35% |
| Cost of debt | 4.30% - 4.50% | 4.40% |
| WACC | 3.5% - 4.1% | 3.8% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.97 | 2.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 21.40% |
| Tax rate | 24.80% | 25.90% |
| Debt/Equity ratio | 21.39 | 21.39 |
| Cost of debt | 4.30% | 4.50% |
| After-tax WACC | 3.5% | 4.1% |
| Selected WACC | 3.8% | |
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 078020.KQ:
cost_of_equity (15.10%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.97) + 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.