1100.HK WACC - Weighted Average Cost of Capital

The WACC of Mainland Headwear Holdings Ltd (1100.HK) is 6.2%.

The Cost of Equity of Mainland Headwear Holdings Ltd (1100.HK) is 7.40%.

The Cost of Debt of Mainland Headwear Holdings Ltd (1100.HK) is 4.25%.

	Range	Selected
Cost of equity	5.90% - 8.90%	7.40%
Tax rate	18.40% - 23.60%	21.00%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.1% - 7.3%	6.2%

WACC

1100.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.51	0.72

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.90%	8.90%

Tax rate	18.40%	23.60%
Debt/Equity ratio	0.43	0.43
Cost of debt	4.00%	4.50%

After-tax WACC	5.1%	7.3%


Selected WACC	6.2%

1100.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 1100.HK:

cost_of_equity (7.40%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.51) + 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.