The WACC of IRICO Group New Energy Co Ltd (438.HK) is 9.8%.
| Range | Selected | |
| Cost of equity | 155.20% - 238.30% | 196.75% |
| Tax rate | 3.90% - 7.50% | 5.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.8% - 10.8% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 25.48 | 33.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 155.20% | 238.30% |
| Tax rate | 3.90% | 7.50% |
| Debt/Equity ratio | 36.69 | 36.69 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.8% | 10.8% |
| Selected WACC | 9.8% | |
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 438.HK:
cost_of_equity (196.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (25.48) + 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.