002658.SZ
Beijing SDL Technology Co Ltd
Price:  
6.49 
CNY
Volume:  
8,439,101.00
China | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

002658.SZ WACC - Weighted Average Cost of Capital

The WACC of Beijing SDL Technology Co Ltd (002658.SZ) is 11.3%.

The Cost of Equity of Beijing SDL Technology Co Ltd (002658.SZ) is 11.30%.
The Cost of Debt of Beijing SDL Technology Co Ltd (002658.SZ) is 5.00%.

Range Selected
Cost of equity 9.90% - 12.70% 11.30%
Tax rate 13.00% - 13.80% 13.40%
Cost of debt 5.00% - 5.00% 5.00%
WACC 9.9% - 12.7% 11.3%
WACC

002658.SZ WACC calculation

Category Low High
Long-term bond rate 2.7% 3.2%
Equity market risk premium 6.1% 7.1%
Adjusted beta 1.17 1.26
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 12.70%
Tax rate 13.00% 13.80%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 9.9% 12.7%
Selected WACC 11.3%

002658.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 002658.SZ:

cost_of_equity (11.30%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.17) + 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.