The WACC of Merion Inc (EWLU) is 6.7%.
| Range | Selected | |
| Cost of equity | 22.50% - 48.00% | 35.25% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.8% - 8.7% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 4.06 | 7.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 22.50% | 48.00% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 23.6 | 23.6 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.8% | 8.7% |
| Selected WACC | 6.7% | |
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 EWLU:
cost_of_equity (35.25%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (4.06) + 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.