The WACC of Hotel Shilla Co Ltd (008770.KS) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.50% | 7.45% |
| Tax rate | 22.90% - 27.30% | 25.10% |
| Cost of debt | 4.00% - 14.90% | 9.45% |
| WACC | 4.9% - 9.5% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.56 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.50% |
| Tax rate | 22.90% | 27.30% |
| Debt/Equity ratio | 0.76 | 0.76 |
| Cost of debt | 4.00% | 14.90% |
| After-tax WACC | 4.9% | 9.5% |
| Selected WACC | 7.2% | |
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 008770.KS:
cost_of_equity (7.45%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.56) + 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.