The WACC of China Nonferrous Gold Ltd (CNG.L) is 12.9%.
| Range | Selected | |
| Cost of equity | 11.10% - 17.10% | 14.10% |
| Tax rate | 3.90% - 8.50% | 6.20% |
| Cost of debt | 4.00% - 24.00% | 14.00% |
| WACC | 4.0% - 21.9% | 12.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.19 | 1.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.10% | 17.10% |
| Tax rate | 3.90% | 8.50% |
| Debt/Equity ratio | 56.69 | 56.69 |
| Cost of debt | 4.00% | 24.00% |
| After-tax WACC | 4.0% | 21.9% |
| Selected WACC | 12.9% | |
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 CNG.L:
cost_of_equity (14.10%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.19) + 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.