601326.SS
Qinhuangdao Port Co Ltd
Price:  
3.26 
CNY
Volume:  
14,448,400.00
China | Transportation Infrastructure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

601326.SS WACC - Weighted Average Cost of Capital

The WACC of Qinhuangdao Port Co Ltd (601326.SS) is 6.9%.

The Cost of Equity of Qinhuangdao Port Co Ltd (601326.SS) is 7.75%.
The Cost of Debt of Qinhuangdao Port Co Ltd (601326.SS) is 5.00%.

Range Selected
Cost of equity 6.60% - 8.90% 7.75%
Tax rate 17.90% - 19.90% 18.90%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 7.8% 6.9%
WACC

601326.SS WACC calculation

Category Low High
Long-term bond rate 2.7% 3.2%
Equity market risk premium 6.1% 7.1%
Adjusted beta 0.64 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 8.90%
Tax rate 17.90% 19.90%
Debt/Equity ratio 0.29 0.29
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 7.8%
Selected WACC 6.9%

601326.SS'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 601326.SS:

cost_of_equity (7.75%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (0.64) + 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.