HIMX
Himax Technologies Inc
Price:  
9.59 
USD
Volume:  
988,128.00
Taiwan, Province of China | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HIMX WACC - Weighted Average Cost of Capital

The WACC of Himax Technologies Inc (HIMX) is 9.5%.

The Cost of Equity of Himax Technologies Inc (HIMX) is 11.45%.
The Cost of Debt of Himax Technologies Inc (HIMX) is 4.25%.

Range Selected
Cost of equity 8.80% - 14.10% 11.45%
Tax rate 13.40% - 17.00% 15.20%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.5% - 11.5% 9.5%
WACC

HIMX WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.08 1.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 14.10%
Tax rate 13.40% 17.00%
Debt/Equity ratio 0.34 0.34
Cost of debt 4.00% 4.50%
After-tax WACC 7.5% 11.5%
Selected WACC 9.5%

HIMX'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 HIMX:

cost_of_equity (11.45%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.08) + 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.