2424.TW
Lung Hwa Electronics Co Ltd
Price:  
97.90 
TWD
Volume:  
391,967.00
Taiwan, Province of China | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

2424.TW WACC - Weighted Average Cost of Capital

The WACC of Lung Hwa Electronics Co Ltd (2424.TW) is 6.0%.

The Cost of Equity of Lung Hwa Electronics Co Ltd (2424.TW) is 6.05%.
The Cost of Debt of Lung Hwa Electronics Co Ltd (2424.TW) is 5.50%.

Range Selected
Cost of equity 5.30% - 6.80% 6.05%
Tax rate 22.10% - 22.30% 22.20%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.2% - 6.8% 6.0%
WACC

2424.TW WACC calculation

Category Low High
Long-term bond rate 2.0% 2.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.46 0.47
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.30% 6.80%
Tax rate 22.10% 22.30%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.00% 7.00%
After-tax WACC 5.2% 6.8%
Selected WACC 6.0%

2424.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 2424.TW:

cost_of_equity (6.05%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.46) + risk_adjustments (0.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.