The WACC of China United Insurance Service Inc (CUII) is 4.7%.
| Range | Selected | |
| Cost of equity | 9,855.50% - 13,406.50% | 11,631.00% |
| Tax rate | 28.70% - 30.60% | 29.65% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.3% - 5.1% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 2141.65 | 2393.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9,855.50% | 13,406.50% |
| Tax rate | 28.70% | 30.60% |
| Debt/Equity ratio | 6936.12 | 6936.12 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.3% | 5.1% |
| Selected WACC | 4.7% | |
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 CUII:
cost_of_equity (11,631.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (2141.65) + 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.