1075.HK WACC - Weighted Average Cost of Capital

The WACC of Capinfo Company Ltd (1075.HK) is 10.6%.

The Cost of Equity of Capinfo Company Ltd (1075.HK) is 11.20%.

The Cost of Debt of Capinfo Company Ltd (1075.HK) is 5.00%.

	Range	Selected
Cost of equity	9.50% - 12.90%	11.20%
Tax rate	23.70% - 32.50%	28.10%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.1% - 12.2%	10.6%

WACC

1075.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.11	1.29

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.50%	12.90%

Tax rate	23.70%	32.50%
Debt/Equity ratio	0.08	0.08
Cost of debt	5.00%	5.00%

After-tax WACC	9.1%	12.2%


Selected WACC	10.6%

1075.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 1075.HK:

cost_of_equity (11.20%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.11) + 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.