The WACC of Jiangsu Innovative Ecological New Materials Ltd (2116.HK) is 9.1%.
| Range | Selected | |
| Cost of equity | 11.60% - 16.80% | 14.20% |
| Tax rate | 18.40% - 20.20% | 19.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 10.4% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.45 | 1.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.60% | 16.80% |
| Tax rate | 18.40% | 20.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 10.4% |
| Selected WACC | 9.1% | |
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 2116.HK:
cost_of_equity (14.20%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.45) + 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.