000812.SZ WACC - Weighted Average Cost of Capital

The WACC of Shaanxi Jinye Science Technology and Education Group Co Ltd (000812.SZ) is 8.3%.

The Cost of Equity of Shaanxi Jinye Science Technology and Education Group Co Ltd (000812.SZ) is 10.50%.

The Cost of Debt of Shaanxi Jinye Science Technology and Education Group Co Ltd (000812.SZ) is 5.00%.

	Range	Selected
Cost of equity	8.90% - 12.10%	10.50%
Tax rate	21.80% - 33.20%	27.50%
Cost of debt	5.00% - 5.00%	5.00%
WACC	7.3% - 9.4%	8.3%

WACC

000812.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.01	1.18

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.90%	12.10%

Tax rate	21.80%	33.20%
Debt/Equity ratio	0.45	0.45
Cost of debt	5.00%	5.00%

After-tax WACC	7.3%	9.4%


Selected WACC	8.3%

000812.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 000812.SZ:

cost_of_equity (10.50%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.01) + 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.