1051.HK WACC - Weighted Average Cost of Capital

The WACC of G-Resources Group Ltd (1051.HK) is 9.2%.

The Cost of Equity of G-Resources Group Ltd (1051.HK) is 13.35%.

The Cost of Debt of G-Resources Group Ltd (1051.HK) is 5.00%.

	Range	Selected
Cost of equity	10.10% - 16.60%	13.35%
Tax rate	-% - -%	-%
Cost of debt	5.00% - 5.00%	5.00%
WACC	7.5% - 10.8%	9.2%

WACC

1051.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.21	1.82

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.10%	16.60%

Tax rate	-%	-%
Debt/Equity ratio	1	1
Cost of debt	5.00%	5.00%

After-tax WACC	7.5%	10.8%


Selected WACC	9.2%

1051.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 1051.HK:

cost_of_equity (13.35%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.21) + 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.