000595.SZ WACC - Weighted Average Cost of Capital

The WACC of Baota Industry Co Ltd (000595.SZ) is 11.1%.

The Cost of Equity of Baota Industry Co Ltd (000595.SZ) is 11.45%.

The Cost of Debt of Baota Industry Co Ltd (000595.SZ) is 5.00%.

	Range	Selected
Cost of equity	9.70% - 13.20%	11.45%
Tax rate	0.70% - 0.90%	0.80%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.4% - 12.7%	11.1%

WACC

000595.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.15	1.33

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.70%	13.20%

Tax rate	0.70%	0.90%
Debt/Equity ratio	0.06	0.06
Cost of debt	5.00%	5.00%

After-tax WACC	9.4%	12.7%


Selected WACC	11.1%

000595.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 000595.SZ:

cost_of_equity (11.45%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.15) + 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.