The WACC of O-Bank Co Ltd (2897.TW) is 5.1%.
| Range | Selected | |
| Cost of equity | 12.20% - 17.10% | 14.65% |
| Tax rate | 19.40% - 23.20% | 21.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 5.3% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.7 | 2.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.20% | 17.10% |
| Tax rate | 19.40% | 23.20% |
| Debt/Equity ratio | 7.81 | 7.81 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 5.3% |
| Selected WACC | 5.1% | |
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 2897.TW:
cost_of_equity (14.65%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.7) + 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.