002810.SZ WACC - Weighted Average Cost of Capital

The WACC of Shandong Head Co Ltd (002810.SZ) is 11.2%.

The Cost of Equity of Shandong Head Co Ltd (002810.SZ) is 12.50%.

The Cost of Debt of Shandong Head Co Ltd (002810.SZ) is 5.00%.

	Range	Selected
Cost of equity	10.40% - 14.60%	12.50%
Tax rate	14.40% - 15.00%	14.70%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.5% - 12.9%	11.2%

WACC

002810.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.27	1.53

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.40%	14.60%

Tax rate	14.40%	15.00%
Debt/Equity ratio	0.19	0.19
Cost of debt	5.00%	5.00%

After-tax WACC	9.5%	12.9%


Selected WACC	11.2%

002810.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 002810.SZ:

cost_of_equity (12.50%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.27) + 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.