The WACC of China United Insurance Service Inc (CUII) is 4.5%.
| Range | Selected | |
| Cost of equity | 8,321.00% - 13,033.40% | 10,677.20% |
| Tax rate | 28.70% - 30.60% | 29.65% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.1% - 5.0% | 4.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1808.07 | 2326.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8,321.00% | 13,033.40% |
| Tax rate | 28.70% | 30.60% |
| Debt/Equity ratio | 6936.12 | 6936.12 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.1% | 5.0% |
| Selected WACC | 4.5% | |
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 (10,677.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1808.07) + 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.