The WACC of Withus Pharmaceutical Co Ltd (330350.KQ) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.60% | 6.65% |
| Tax rate | 10.50% - 15.20% | 12.85% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.3% - 6.9% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.46 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.60% |
| Tax rate | 10.50% | 15.20% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.3% | 6.9% |
| Selected WACC | 6.1% | |
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 330350.KQ:
cost_of_equity (6.65%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.46) + 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.