The WACC of Kaori Heat Treatment Co Ltd (8996.TW) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.40% | 9.00% |
| Tax rate | 22.10% - 23.20% | 22.65% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.3% - 9.8% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 2.0% | 2.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.94 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.40% |
| Tax rate | 22.10% | 23.20% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.3% | 9.8% |
| Selected WACC | 8.6% | |
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 8996.TW:
cost_of_equity (9.00%) = risk_free_rate (2.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.94) + 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.