The WACC of Walton Advanced Engineering Inc (8110.TW) is 7.7%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.00% | 10.30% |
| Tax rate | 35.50% - 48.70% | 42.10% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.4% - 9.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.09 | 1.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.00% |
| Tax rate | 35.50% | 48.70% |
| Debt/Equity ratio | 0.56 | 0.56 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.4% | 9.0% |
| Selected WACC | 7.7% | |
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 8110.TW:
cost_of_equity (10.30%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.09) + 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.