The WACC of Hsin Yung Chien Co Ltd (2114.TW) is 9.8%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.20% | 10.05% |
| Tax rate | 19.50% - 19.70% | 19.60% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 8.7% - 10.9% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.15 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.20% |
| Tax rate | 19.50% | 19.70% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 8.7% | 10.9% |
| Selected WACC | 9.8% | |
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 2114.TW:
cost_of_equity (10.05%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.15) + 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.