The WACC of Intergis Co Ltd (129260.KS) is 5.9%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.90% | 9.00% |
| Tax rate | 24.70% - 30.00% | 27.35% |
| Cost of debt | 4.10% - 4.50% | 4.30% |
| WACC | 5.0% - 6.8% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.68 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.90% |
| Tax rate | 24.70% | 30.00% |
| Debt/Equity ratio | 1.14 | 1.14 |
| Cost of debt | 4.10% | 4.50% |
| After-tax WACC | 5.0% | 6.8% |
| Selected WACC | 5.9% | |
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 129260.KS:
cost_of_equity (9.00%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.68) + 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.