The WACC of Mobase Co Ltd (101330.KQ) is 7.7%.
| Range | Selected | |
| Cost of equity | 14.20% - 25.90% | 20.05% |
| Tax rate | 27.40% - 28.30% | 27.85% |
| Cost of debt | 4.90% - 6.20% | 5.55% |
| WACC | 6.0% - 9.4% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.91 | 3.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.20% | 25.90% |
| Tax rate | 27.40% | 28.30% |
| Debt/Equity ratio | 3.29 | 3.29 |
| Cost of debt | 4.90% | 6.20% |
| After-tax WACC | 6.0% | 9.4% |
| Selected WACC | 7.7% | |
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 101330.KQ:
cost_of_equity (20.05%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1.91) + 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.