The WACC of Doosan Bobcat Inc (241560.KS) is 7.9%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.40% | 9.70% |
| Tax rate | 27.10% - 28.20% | 27.65% |
| Cost of debt | 4.10% - 5.80% | 4.95% |
| WACC | 6.5% - 9.3% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.84 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.40% |
| Tax rate | 27.10% | 28.20% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 4.10% | 5.80% |
| After-tax WACC | 6.5% | 9.3% |
| Selected WACC | 7.9% | |
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 241560.KS:
cost_of_equity (9.70%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.84) + 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.