605218.SS WACC - Weighted Average Cost of Capital

The WACC of Ways Electron Co Ltd (605218.SS) is 10.9%.

The Cost of Equity of Ways Electron Co Ltd (605218.SS) is 11.30%.

The Cost of Debt of Ways Electron Co Ltd (605218.SS) is 5.00%.

	Range	Selected
Cost of equity	9.70% - 12.90%	11.30%
Tax rate	6.60% - 7.90%	7.25%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.4% - 12.4%	10.9%

WACC

605218.SS WACC calculation

Category	Low	High

Long-term bond rate	2.7%	3.2%
Equity market risk premium	6.1%	7.1%
Adjusted beta	1.14	1.29

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.70%	12.90%

Tax rate	6.60%	7.90%
Debt/Equity ratio	0.07	0.07
Cost of debt	5.00%	5.00%

After-tax WACC	9.4%	12.4%


Selected WACC	10.9%

605218.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 605218.SS:

cost_of_equity (11.30%) = risk_free_rate (2.95%) + equity_risk_premium (6.60%) * adjusted_beta (1.14) + 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.