The WACC of China Education Resources Inc (CHN.V) is 5.7%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.20% | 9.40% |
| Tax rate | 19.90% - 22.20% | 21.05% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 4.8% - 6.5% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.63 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.20% |
| Tax rate | 19.90% | 22.20% |
| Debt/Equity ratio | 1.74 | 1.74 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 4.8% | 6.5% |
| Selected WACC | 5.7% | |
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 CHN.V:
cost_of_equity (9.40%) = risk_free_rate (4.45%) + equity_risk_premium (6.00%) * adjusted_beta (0.63) + 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.