The WACC of Hung Poo Real Estate Development Co Ltd (2536.TW) is 8.0%.
| Range | Selected | |
| Cost of equity | 5.90% - 9.50% | 7.70% |
| Tax rate | 14.60% - 41.70% | 28.15% |
| Cost of debt | 4.00% - 22.00% | 13.00% |
| WACC | 4.1% - 11.9% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.65 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 9.50% |
| Tax rate | 14.60% | 41.70% |
| Debt/Equity ratio | 2.45 | 2.45 |
| Cost of debt | 4.00% | 22.00% |
| After-tax WACC | 4.1% | 11.9% |
| Selected WACC | 8.0% | |
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 2536.TW:
cost_of_equity (7.70%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.65) + 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.