KNDI
Kandi Technologies Group Inc
Price:  
1.12 
USD
Volume:  
17,613.00
China | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KNDI WACC - Weighted Average Cost of Capital

The WACC of Kandi Technologies Group Inc (KNDI) is 5.6%.

The Cost of Equity of Kandi Technologies Group Inc (KNDI) is 6.65%.
The Cost of Debt of Kandi Technologies Group Inc (KNDI) is 5.65%.

Range Selected
Cost of equity 5.50% - 7.80% 6.65%
Tax rate 16.70% - 26.10% 21.40%
Cost of debt 4.30% - 7.00% 5.65%
WACC 4.6% - 6.6% 5.6%
WACC

KNDI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.35 0.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.80%
Tax rate 16.70% 26.10%
Debt/Equity ratio 0.88 0.88
Cost of debt 4.30% 7.00%
After-tax WACC 4.6% 6.6%
Selected WACC 5.6%

KNDI's CAPM model and how its cost of Equity is calculated

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 KNDI:

cost_of_equity (6.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.35) + 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.