The WACC of Jiangsu Wanlin Modern Logistics Co Ltd (603117.SS) is 7.3%.
| Range | Selected | |
| Cost of equity | 5.80% - 9.10% | 7.45% |
| Tax rate | 10.60% - 14.90% | 12.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 8.9% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.52 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 9.10% |
| Tax rate | 10.60% | 14.90% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 8.9% |
| Selected WACC | 7.3% | |
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 603117.SS:
cost_of_equity (7.45%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (0.52) + 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.