Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected Beta | 0.75 - 0.85 | 0.80 |
| Cost Equity | 8.5% - 10.3% | 9.4% |
| Tax Rate | 14.0% - 14.0% | 14.0% |
| Cost Debt Aftax | 6.0% - 6.5% | 6.2% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.75 | 0.85 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 3.8% | 4.3% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
| Cost of Equity | 8.50% | 10.25% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (KRW in millions) | Dec-19 | Dec-20 | Dec-21 | Dec-22 | Dec-23 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 132 | 307 | 421 | 470 | 186 |
| Total Debt | total_debt | 2,051 | 3,504 | 3,871 | 2,516 | 1,381 |
| Effective Interest Rate | 11.1% | 11.4% | 14.7% | 9.6% | ||
| Average Effective Interest Rate | 11.9% | |||||