1062.HK WACC - Weighted Average Cost of Capital

The WACC of China Development Bank International Investment Ltd (1062.HK) is 7.9%.

The Cost of Equity of China Development Bank International Investment Ltd (1062.HK) is 8.15%.

The Cost of Debt of China Development Bank International Investment Ltd (1062.HK) is 5.00%.

	Range	Selected
Cost of equity	6.30% - 10.00%	8.15%
Tax rate	0.70% - 1.50%	1.10%
Cost of debt	5.00% - 5.00%	5.00%
WACC	6.2% - 9.6%	7.9%

WACC

1062.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.58	0.88

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.30%	10.00%

Tax rate	0.70%	1.50%
Debt/Equity ratio	0.11	0.11
Cost of debt	5.00%	5.00%

After-tax WACC	6.2%	9.6%


Selected WACC	7.9%

1062.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 1062.HK:

cost_of_equity (8.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.58) + 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.