300139.SZ
Beijing Xiaocheng Technology Stock Co Ltd
Price:  
20.02 
CNY
Volume:  
35,244,000.00
China | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

300139.SZ WACC - Weighted Average Cost of Capital

The WACC of Beijing Xiaocheng Technology Stock Co Ltd (300139.SZ) is 9.3%.

The Cost of Equity of Beijing Xiaocheng Technology Stock Co Ltd (300139.SZ) is 9.30%.
The Cost of Debt of Beijing Xiaocheng Technology Stock Co Ltd (300139.SZ) is 5.00%.

Range Selected
Cost of equity 7.80% - 10.80% 9.30%
Tax rate 18.70% - 23.60% 21.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.8% - 10.8% 9.3%
WACC

300139.SZ WACC calculation

Category Low High
Long-term bond rate 2.7% 3.2%
Equity market risk premium 6.1% 7.1%
Adjusted beta 0.83 1
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.80%
Tax rate 18.70% 23.60%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 7.8% 10.8%
Selected WACC 9.3%

300139.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 300139.SZ:

cost_of_equity (9.30%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (0.83) + 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.