The WACC of Optrontec Inc (082210.KQ) is 7.5%.
| Range | Selected | |
| Cost of equity | 9.20% - 13.10% | 11.15% |
| Tax rate | 11.40% - 15.70% | 13.55% |
| Cost of debt | 5.40% - 7.00% | 6.20% |
| WACC | 6.4% - 8.5% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.05 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 13.10% |
| Tax rate | 11.40% | 15.70% |
| Debt/Equity ratio | 1.73 | 1.73 |
| Cost of debt | 5.40% | 7.00% |
| After-tax WACC | 6.4% | 8.5% |
| Selected WACC | 7.5% | |
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 082210.KQ:
cost_of_equity (11.15%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1.05) + 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.