The WACC of Ionix Technology Inc (IINX) is 12.5%.
| Range | Selected | |
| Cost of equity | 91.70% - 189.80% | 140.75% |
| Tax rate | 29.40% - 31.40% | 30.40% |
| Cost of debt | 15.60% - 15.60% | 15.60% |
| WACC | 12.1% - 13.0% | 12.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 19.09 | 33.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 91.70% | 189.80% |
| Tax rate | 29.40% | 31.40% |
| Debt/Equity ratio | 78.16 | 78.16 |
| Cost of debt | 15.60% | 15.60% |
| After-tax WACC | 12.1% | 13.0% |
| Selected WACC | 12.5% | |
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 IINX:
cost_of_equity (140.75%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (19.09) + 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.