The WACC of Organic Tea Cosmetics Holdings Co Ltd (900300.KQ) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.90% - 6.60% | 5.75% |
| Tax rate | 29.70% - 47.00% | 38.35% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.1% - 5.5% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.34 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 6.60% |
| Tax rate | 29.70% | 47.00% |
| Debt/Equity ratio | 0.6 | 0.6 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.1% | 5.5% |
| Selected WACC | 4.8% | |
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 900300.KQ:
cost_of_equity (5.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.34) + 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.