003023.SZ WACC - Weighted Average Cost of Capital

The WACC of Chengdu Rainbow Appliance Group Shares Co Ltd (003023.SZ) is 10.6%.

The Cost of Equity of Chengdu Rainbow Appliance Group Shares Co Ltd (003023.SZ) is 10.85%.

The Cost of Debt of Chengdu Rainbow Appliance Group Shares Co Ltd (003023.SZ) is 5.00%.

	Range	Selected
Cost of equity	9.20% - 12.50%	10.85%
Tax rate	13.20% - 13.50%	13.35%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.0% - 12.2%	10.6%

WACC

003023.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.07	1.24

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.20%	12.50%

Tax rate	13.20%	13.50%
Debt/Equity ratio	0.04	0.04
Cost of debt	5.00%	5.00%

After-tax WACC	9.0%	12.2%


Selected WACC	10.6%

003023.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 003023.SZ:

cost_of_equity (10.85%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.07) + 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.