The WACC of Seojeon Electric Machinery Co Ltd (189860.KQ) is 9.9%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.30% | 8.80% |
| Tax rate | 6.10% - 11.90% | 9.00% |
| Cost of debt | 9.20% - 23.10% | 16.15% |
| WACC | 7.5% - 12.2% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.72 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.30% |
| Tax rate | 6.10% | 11.90% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 9.20% | 23.10% |
| After-tax WACC | 7.5% | 12.2% |
| Selected WACC | 9.9% | |
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 189860.KQ:
cost_of_equity (8.80%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.72) + 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.