002675.SZ WACC - Weighted Average Cost of Capital

The WACC of Yantai Dongcheng Biochemicals Co Ltd (002675.SZ) is 10.2%.

The Cost of Equity of Yantai Dongcheng Biochemicals Co Ltd (002675.SZ) is 10.85%.

The Cost of Debt of Yantai Dongcheng Biochemicals Co Ltd (002675.SZ) is 5.00%.

	Range	Selected
Cost of equity	9.00% - 12.70%	10.85%
Tax rate	23.10% - 25.50%	24.30%
Cost of debt	5.00% - 5.00%	5.00%
WACC	8.5% - 11.8%	10.2%

WACC

002675.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.04	1.26

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.00%	12.70%

Tax rate	23.10%	25.50%
Debt/Equity ratio	0.11	0.11
Cost of debt	5.00%	5.00%

After-tax WACC	8.5%	11.8%


Selected WACC	10.2%

002675.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 002675.SZ:

cost_of_equity (10.85%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.04) + 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.