300513.SZ WACC - Weighted Average Cost of Capital

The WACC of Beijing E-techstar Co Ltd (300513.SZ) is 11.0%.

The Cost of Equity of Beijing E-techstar Co Ltd (300513.SZ) is 13.50%.

The Cost of Debt of Beijing E-techstar Co Ltd (300513.SZ) is 5.00%.

	Range	Selected
Cost of equity	11.70% - 15.30%	13.50%
Tax rate	4.60% - 5.00%	4.80%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.7% - 12.3%	11.0%

WACC

300513.SZ WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.47	1.63

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.70%	15.30%

Tax rate	4.60%	5.00%
Debt/Equity ratio	0.39	0.39
Cost of debt	5.00%	5.00%

After-tax WACC	9.7%	12.3%


Selected WACC	11.0%

300513.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 300513.SZ:

cost_of_equity (13.50%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.47) + 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.