WNW
Wunong Net Technology Co Ltd
Price:  
2.07 
USD
Volume:  
28,536.00
China | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WNW WACC - Weighted Average Cost of Capital

The WACC of Wunong Net Technology Co Ltd (WNW) is 8.4%.

The Cost of Equity of Wunong Net Technology Co Ltd (WNW) is 12.45%.
The Cost of Debt of Wunong Net Technology Co Ltd (WNW) is 5.00%.

Range Selected
Cost of equity 10.80% - 14.10% 12.45%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.5% - 9.3% 8.4%
WACC

WNW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.51 1.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.80% 14.10%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.86 0.86
Cost of debt 5.00% 5.00%
After-tax WACC 7.5% 9.3%
Selected WACC 8.4%

WNW'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 WNW:

cost_of_equity (12.45%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.51) + 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.