The WACC of Changbai Mountain Tourism Co Ltd (603099.SS) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.50% | 8.80% |
| Tax rate | 21.60% - 23.30% | 22.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.1% - 10.4% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.73 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.50% |
| Tax rate | 21.60% | 23.30% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.1% | 10.4% |
| Selected WACC | 8.8% | |
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 603099.SS:
cost_of_equity (8.80%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (0.73) + 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.