The WACC of Universe Entertainment and Culture Group Company Ltd (1046.HK) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.40% - 6.80% | 6.10% |
| Tax rate | 3.70% - 9.00% | 6.35% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.3% - 6.8% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.36 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 6.80% |
| Tax rate | 3.70% | 9.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.3% | 6.8% |
| Selected WACC | 6.1% | |
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 1046.HK:
cost_of_equity (6.10%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.33) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.