1049.HK WACC - Weighted Average Cost of Capital

The WACC of Celestial Asia Securities Holdings Ltd (1049.HK) is 5.5%.

The Cost of Equity of Celestial Asia Securities Holdings Ltd (1049.HK) is 6.85%.

The Cost of Debt of Celestial Asia Securities Holdings Ltd (1049.HK) is 5.65%.

	Range	Selected
Cost of equity	5.90% - 7.80%	6.85%
Tax rate	6.40% - 9.70%	8.05%
Cost of debt	4.30% - 7.00%	5.65%
WACC	4.4% - 6.6%	5.5%

WACC

1049.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.5	0.56

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.90%	7.80%

Tax rate	6.40%	9.70%
Debt/Equity ratio	4.03	4.03
Cost of debt	4.30%	7.00%

After-tax WACC	4.4%	6.6%


Selected WACC	5.5%

1049.HK'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 1049.HK:

cost_of_equity (6.85%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.5) + 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.