The WACC of China Gengsheng Minerals Inc (CHGS) is 8.8%.
| Range | Selected | |
| Cost of equity | 5.90% - 18,400.10% | 9,203.00% |
| Tax rate | 4.20% - 5.40% | 4.80% |
| Cost of debt | 7.00% - 10.90% | 8.95% |
| WACC | 6.7% - 11.0% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.44 | 3284.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 18,400.10% |
| Tax rate | 4.20% | 5.40% |
| Debt/Equity ratio | 28508.36 | 28508.36 |
| Cost of debt | 7.00% | 10.90% |
| After-tax WACC | 6.7% | 11.0% |
| 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 CHGS:
cost_of_equity (9,203.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.44) + 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.