The WACC of Shanghai AtHub Co Ltd (603881.SS) is 9.6%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.50% | 10.55% |
| Tax rate | 25.40% - 27.50% | 26.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 11.2% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.97 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.50% |
| Tax rate | 25.40% | 27.50% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 11.2% |
| Selected WACC | 9.6% | |
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 603881.SS:
cost_of_equity (10.55%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (0.97) + 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.