099410.KQ
Dongbang Ship Machinery Co Ltd
Price:  
3,730.00 
KRW
Volume:  
97,873.00
Korea, Republic of | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

099410.KQ WACC - Weighted Average Cost of Capital

The WACC of Dongbang Ship Machinery Co Ltd (099410.KQ) is 21.3%.

The Cost of Equity of Dongbang Ship Machinery Co Ltd (099410.KQ) is 7.75%.
The Cost of Debt of Dongbang Ship Machinery Co Ltd (099410.KQ) is 102.20%.

Range Selected
Cost of equity 6.70% - 8.80% 7.75%
Tax rate 10.90% - 20.90% 15.90%
Cost of debt 4.00% - 200.40% 102.20%
WACC 6.1% - 36.6% 21.3%
WACC

099410.KQ WACC calculation

Category Low High
Long-term bond rate 3.1% 3.6%
Equity market risk premium 5.8% 6.8%
Adjusted beta 0.62 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 8.80%
Tax rate 10.90% 20.90%
Debt/Equity ratio 0.23 0.23
Cost of debt 4.00% 200.40%
After-tax WACC 6.1% 36.6%
Selected WACC 21.3%

099410.KQ's CAPM model and how its cost of Equity is calculated

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 099410.KQ:

cost_of_equity (7.75%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.62) + 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.