300192.SZ WACC - Weighted Average Cost of Capital

The WACC of Suzhou Kingswood Education Technology Co Ltd (300192.SZ) is 10.7%.

The Cost of Equity of Suzhou Kingswood Education Technology Co Ltd (300192.SZ) is 10.80%.

The Cost of Debt of Suzhou Kingswood Education Technology Co Ltd (300192.SZ) is 5.00%.

	Range	Selected
Cost of equity	9.60% - 12.00%	10.80%
Tax rate	16.70% - 18.30%	17.50%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.5% - 11.9%	10.7%

WACC

300192.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.13	1.16

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.60%	12.00%

Tax rate	16.70%	18.30%
Debt/Equity ratio	0.01	0.01
Cost of debt	5.00%	5.00%

After-tax WACC	9.5%	11.9%


Selected WACC	10.7%

300192.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 300192.SZ:

cost_of_equity (10.80%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.13) + 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.