002909.SZ WACC - Weighted Average Cost of Capital

The WACC of Guangzhou Jointas Chemical Co Ltd (002909.SZ) is 9.5%.

The Cost of Equity of Guangzhou Jointas Chemical Co Ltd (002909.SZ) is 11.25%.

The Cost of Debt of Guangzhou Jointas Chemical Co Ltd (002909.SZ) is 5.00%.

	Range	Selected
Cost of equity	9.80% - 12.70%	11.25%
Tax rate	10.70% - 14.40%	12.55%
Cost of debt	5.00% - 5.00%	5.00%
WACC	8.4% - 10.5%	9.5%

WACC

002909.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.16	1.27

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.80%	12.70%

Tax rate	10.70%	14.40%
Debt/Equity ratio	0.35	0.35
Cost of debt	5.00%	5.00%

After-tax WACC	8.4%	10.5%


Selected WACC	9.5%

002909.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 002909.SZ:

cost_of_equity (11.25%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.16) + 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.