300113.SZ WACC - Weighted Average Cost of Capital

The WACC of Hangzhou Shunwang Technology Co Ltd (300113.SZ) is 9.5%.

The Cost of Equity of Hangzhou Shunwang Technology Co Ltd (300113.SZ) is 9.50%.

The Cost of Debt of Hangzhou Shunwang Technology Co Ltd (300113.SZ) is 5.00%.

	Range	Selected
Cost of equity	6.90% - 12.10%	9.50%
Tax rate	11.90% - 18.60%	15.25%
Cost of debt	5.00% - 5.00%	5.00%
WACC	6.9% - 12.0%	9.5%

WACC

300113.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.7	1.18

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.90%	12.10%

Tax rate	11.90%	18.60%
Debt/Equity ratio	0	0
Cost of debt	5.00%	5.00%

After-tax WACC	6.9%	12.0%


Selected WACC	9.5%

300113.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 300113.SZ:

cost_of_equity (9.50%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (0.7) + 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.