191410.KQ WACC - Weighted Average Cost of Capital

The WACC of Ryukil C&S Ltd (191410.KQ) is 7.9%.

The Cost of Equity of Ryukil C&S Ltd (191410.KQ) is 12.50%.

The Cost of Debt of Ryukil C&S Ltd (191410.KQ) is 5.75%.

	Range	Selected
Cost of equity	8.90% - 16.10%	12.50%
Tax rate	17.90% - 30.90%	24.40%
Cost of debt	4.50% - 7.00%	5.75%
WACC	6.0% - 9.8%	7.9%

WACC

191410.KQ WACC calculation

Category	Low	High

Long-term bond rate	3.1%	3.6%
Equity market risk premium	5.8%	6.8%
Adjusted beta	1	1.76

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.90%	16.10%

Tax rate	17.90%	30.90%
Debt/Equity ratio	1.26	1.26
Cost of debt	4.50%	7.00%

After-tax WACC	6.0%	9.8%


Selected WACC	7.9%

191410.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 191410.KQ:

cost_of_equity (12.50%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (1) + 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.