2387.TW WACC - Weighted Average Cost of Capital

The WACC of Sunrex Technology Corp (2387.TW) is 8.8%.

The Cost of Equity of Sunrex Technology Corp (2387.TW) is 10.80%.

The Cost of Debt of Sunrex Technology Corp (2387.TW) is 4.25%.

	Range	Selected
Cost of equity	8.90% - 12.70%	10.80%
Tax rate	26.60% - 28.70%	27.65%
Cost of debt	4.00% - 4.50%	4.25%
WACC	7.4% - 10.3%	8.8%

WACC

2387.TW WACC calculation

Category	Low	High

Long-term bond rate	2.0%	2.5%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.15	1.39

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.90%	12.70%

Tax rate	26.60%	28.70%
Debt/Equity ratio	0.34	0.34
Cost of debt	4.00%	4.50%

After-tax WACC	7.4%	10.3%


Selected WACC	8.8%

2387.TW'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 2387.TW:

cost_of_equity (10.80%) = 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.