Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected Beta | 0.70 - 0.80 | 0.75 |
Cost Equity | 8.3% - 10.0% | 9.1% |
Tax Rate | 26.0% - 26.0% | 26.0% |
Cost Debt Aftax | 4.1% - 4.4% | 4.3% |
Estimate Cost of Equity | ||||||
Cost of Equity | Low | High | Notes | |||
Selected Beta | 0.70 | 0.80 | See Re-levered Beta Section | |||
(x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
Adjusted Market Risk Premium | 3.5% | 4.0% | ||||
(+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
(+) Additional Risk Adjustments | 0.75% | 1.50% | Size & Country Default Risk | |||
Cost of Equity | 8.25% | 10.00% |
Effective Interest Rate | ||||||
Fiscal Year Ending | ||||||
(CNY in millions) | Dec-19 | Dec-20 | Dec-21 | Dec-22 | Dec-23 | |
FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
Interest Expense | interest_exp | 0 | 0 | 0 | 0 | 0 |
Total Debt | total_debt | 0 | 0 | 0 | 0 | 0 |
Effective Interest Rate | NA | NA | NA | NA | ||
Average Effective Interest Rate | 0.0% |