The WACC of Xinyuan Real Estate Co Ltd (XIN) is 7.3%.
| Range | Selected | |
| Cost of equity | 87.60% - 230.50% | 159.05% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.20% - 12.40% | 8.30% |
| WACC | 3.8% - 10.8% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 18.21 | 40.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 87.60% | 230.50% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 123.94 | 123.94 |
| Cost of debt | 4.20% | 12.40% |
| After-tax WACC | 3.8% | 10.8% |
| Selected WACC | 7.3% | |
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 XIN:
cost_of_equity (159.05%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (18.21) + 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.