002579.SZ WACC - Weighted Average Cost of Capital

The WACC of Huizhou China Eagle Electronic Technology Co Ltd (002579.SZ) is 10.1%.

The Cost of Equity of Huizhou China Eagle Electronic Technology Co Ltd (002579.SZ) is 11.50%.

The Cost of Debt of Huizhou China Eagle Electronic Technology Co Ltd (002579.SZ) is 5.00%.

	Range	Selected
Cost of equity	9.20% - 13.80%	11.50%
Tax rate	6.00% - 9.70%	7.85%
Cost of debt	5.00% - 5.00%	5.00%
WACC	8.3% - 11.9%	10.1%

WACC

002579.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.06	1.43

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.20%	13.80%

Tax rate	6.00%	9.70%
Debt/Equity ratio	0.26	0.26
Cost of debt	5.00%	5.00%

After-tax WACC	8.3%	11.9%


Selected WACC	10.1%

002579.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 002579.SZ:

cost_of_equity (11.50%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.06) + 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.