The WACC of Woongjin Thinkbig Co Ltd (095720.KS) is 11.0%.
| Range | Selected | |
| Cost of equity | 9.80% - 16.00% | 12.90% |
| Tax rate | 18.20% - 33.60% | 25.90% |
| Cost of debt | 4.00% - 20.10% | 12.05% |
| WACC | 7.1% - 14.9% | 11.0% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.15 | 1.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 16.00% |
| Tax rate | 18.20% | 33.60% |
| Debt/Equity ratio | 0.69 | 0.69 |
| Cost of debt | 4.00% | 20.10% |
| After-tax WACC | 7.1% | 14.9% |
| Selected WACC | 11.0% | |
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 095720.KS:
cost_of_equity (12.90%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1.15) + 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.