HAFC
Hanmi Financial Corp
Price:  
24.68 
USD
Volume:  
185,878.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HAFC WACC - Weighted Average Cost of Capital

The WACC of Hanmi Financial Corp (HAFC) is 8.2%.

The Cost of Equity of Hanmi Financial Corp (HAFC) is 9.00%.
The Cost of Debt of Hanmi Financial Corp (HAFC) is 5.00%.

Range Selected
Cost of equity 7.90% - 10.10% 9.00%
Tax rate 28.60% - 29.40% 29.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.3% - 9.1% 8.2%
WACC

HAFC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.88 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.10%
Tax rate 28.60% 29.40%
Debt/Equity ratio 0.17 0.17
Cost of debt 5.00% 5.00%
After-tax WACC 7.3% 9.1%
Selected WACC 8.2%

HAFC's CAPM model and how its cost of Equity is calculated

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 HAFC:

cost_of_equity (9.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.88) + 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.