000875.SZ WACC - Weighted Average Cost of Capital

The WACC of Jilin Electric Power Co Ltd (000875.SZ) is 6.2%.

The Cost of Equity of Jilin Electric Power Co Ltd (000875.SZ) is 11.85%.

The Cost of Debt of Jilin Electric Power Co Ltd (000875.SZ) is 5.00%.

	Range	Selected
Cost of equity	10.50% - 13.20%	11.85%
Tax rate	17.40% - 17.80%	17.60%
Cost of debt	5.00% - 5.00%	5.00%
WACC	5.8% - 6.5%	6.2%

WACC

000875.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.28	1.34

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.50%	13.20%

Tax rate	17.40%	17.80%
Debt/Equity ratio	2.74	2.74
Cost of debt	5.00%	5.00%

After-tax WACC	5.8%	6.5%


Selected WACC	6.2%

000875.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 000875.SZ:

cost_of_equity (11.85%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.28) + 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.