The WACC of Xinjiang Yilu Wangyuan Idustrial Investment Holding Co Ltd (600145.SS) is 7.9%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.60% | 9.35% |
| Tax rate | 25.00% - 25.00% | 25.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 8.8% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.4% | 6.4% |
| Adjusted beta | 0.98 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.60% |
| Tax rate | 25.00% | 25.00% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 8.8% |
| Selected WACC | 7.9% | |
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 600145.SS:
cost_of_equity (9.35%) = risk_free_rate (3.05%) + equity_risk_premium (5.90%) * adjusted_beta (0.98) + 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.