The WACC of Beijing Dalong Weiye Real Estate Development Co Ltd (600159.SS) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.50% | 6.45% |
| Tax rate | 18.00% - 24.70% | 21.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 7.2% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.36 | 0.46 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 7.50% |
| Tax rate | 18.00% | 24.70% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 7.2% |
| Selected WACC | 6.3% | |
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 600159.SS:
cost_of_equity (6.45%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (0.36) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.