The WACC of Ko Ja Cayman Co Ltd (5215.TW) is 9.5%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.90% | 9.80% |
| Tax rate | 28.70% - 30.70% | 29.70% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 7.5% - 11.5% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.95 | 1.28 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.90% |
| Tax rate | 28.70% | 30.70% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 7.5% | 11.5% |
| Selected WACC | 9.5% | |
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 5215.TW:
cost_of_equity (9.80%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.95) + 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.