The WACC of China Metal Products Co Ltd (1532.TW) is 5.6%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.00% | 8.65% |
| Tax rate | 12.80% - 17.30% | 15.05% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 4.7% - 6.4% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.88 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.00% |
| Tax rate | 12.80% | 17.30% |
| Debt/Equity ratio | 2.06 | 2.06 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 4.7% | 6.4% |
| Selected WACC | 5.6% | |
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 1532.TW:
cost_of_equity (8.65%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.88) + 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.