The WACC of Sunrise Real Estate Group Inc (SRRE) is 10.8%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.50% | 7.15% |
| Tax rate | 4.40% - 40.10% | 22.25% |
| Cost of debt | 43.90% - 43.90% | 43.90% |
| WACC | 10.7% - 10.9% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.42 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.50% |
| Tax rate | 4.40% | 40.10% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 43.90% | 43.90% |
| After-tax WACC | 10.7% | 10.9% |
| Selected WACC | 10.8% | |
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 SRRE:
cost_of_equity (7.15%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.42) + 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.