The WACC of Baofeng Modern International Holdings Company Ltd (1121.HK) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.10% | 8.75% |
| Tax rate | 1.10% - 2.00% | 1.55% |
| Cost of debt | 4.50% - 7.00% | 5.75% |
| WACC | 7.2% - 10.0% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.75 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.10% |
| Tax rate | 1.10% | 2.00% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.50% | 7.00% |
| After-tax WACC | 7.2% | 10.0% |
| Selected WACC | 8.6% | |
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 1121.HK:
cost_of_equity (8.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.75) + 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.