The WACC of HizeAero Co Ltd (221840.KQ) is 11.6%.
| Range | Selected | |
| Cost of equity | 8.70% - 10.90% | 9.80% |
| Tax rate | 1.20% - 1.90% | 1.55% |
| Cost of debt | 4.00% - 23.10% | 13.55% |
| WACC | 6.2% - 17.1% | 11.6% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.97 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 10.90% |
| Tax rate | 1.20% | 1.90% |
| Debt/Equity ratio | 1.1 | 1.1 |
| Cost of debt | 4.00% | 23.10% |
| After-tax WACC | 6.2% | 17.1% |
| Selected WACC | 11.6% | |
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 221840.KQ:
cost_of_equity (9.80%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.97) + 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.