1080.HK WACC - Weighted Average Cost of Capital

The WACC of Shengli Oil & Gas Pipe Holdings Ltd (1080.HK) is 10.0%.

The Cost of Equity of Shengli Oil & Gas Pipe Holdings Ltd (1080.HK) is 21.30%.

The Cost of Debt of Shengli Oil & Gas Pipe Holdings Ltd (1080.HK) is 5.50%.

	Range	Selected
Cost of equity	17.00% - 25.60%	21.30%
Tax rate	0.60% - 0.90%	0.75%
Cost of debt	4.00% - 7.00%	5.50%
WACC	7.7% - 12.3%	10.0%

WACC

1080.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	2.36	3.11

Additional risk adjustments	0.0%	0.5%
Cost of equity	17.00%	25.60%

Tax rate	0.60%	0.90%
Debt/Equity ratio	2.5	2.5
Cost of debt	4.00%	7.00%

After-tax WACC	7.7%	12.3%


Selected WACC	10.0%

1080.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 1080.HK:

cost_of_equity (21.30%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (2.36) + 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.