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 | 1.21 - 1.65 | 1.43 |
| Cost Equity | 11.3% - 15.5% | 13.4% |
| Tax Rate | 20.0% - 20.0% | 20.0% |
| Cost Debt Aftax | 6.8% - 7.2% | 7.0% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.21 | 1.65 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 6.0% | 8.3% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.31% | 2.63% | Size & Country Default Risk | |||
| Cost of Equity | 11.25% | 15.50% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (TWD in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 93 | 309 | 341 | 664 | 794 |
| Total Debt | total_debt | 12,119 | 30,437 | 29,299 | 28,749 | 21,166 |
| Effective Interest Rate | 1.5% | 1.1% | 2.3% | 3.2% | ||
| Average Effective Interest Rate | 2.2% | |||||