000537.SZ WACC - Weighted Average Cost of Capital

The WACC of Tianjin Guangyu Development Co Ltd (000537.SZ) is 5.9%.

The Cost of Equity of Tianjin Guangyu Development Co Ltd (000537.SZ) is 10.80%.

The Cost of Debt of Tianjin Guangyu Development Co Ltd (000537.SZ) is 5.00%.

	Range	Selected
Cost of equity	8.00% - 13.60%	10.80%
Tax rate	19.40% - 23.90%	21.65%
Cost of debt	5.00% - 5.00%	5.00%
WACC	5.2% - 6.6%	5.9%

WACC

000537.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.88	1.4

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.00%	13.60%

Tax rate	19.40%	23.90%
Debt/Equity ratio	2.48	2.48
Cost of debt	5.00%	5.00%

After-tax WACC	5.2%	6.6%


Selected WACC	5.9%

000537.SZ'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 000537.SZ:

cost_of_equity (10.80%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * 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.