The WACC of Shuttle Inc (2405.TW) is 7.2%.
| Range | Selected | |
| Cost of equity | 5.30% - 9.50% | 7.40% |
| Tax rate | 31.90% - 41.10% | 36.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.2% - 9.2% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.55 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 9.50% |
| Tax rate | 31.90% | 41.10% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.2% | 9.2% |
| Selected WACC | 7.2% | |
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 2405.TW:
cost_of_equity (7.40%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.55) + 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.