116.HK WACC - Weighted Average Cost of Capital

The WACC of Chow Sang Sang Holdings International Ltd (116.HK) is 4.8%.

The Cost of Equity of Chow Sang Sang Holdings International Ltd (116.HK) is 6.50%.

The Cost of Debt of Chow Sang Sang Holdings International Ltd (116.HK) is 4.25%.

	Range	Selected
Cost of equity	5.60% - 7.40%	6.50%
Tax rate	23.40% - 24.80%	24.10%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.2% - 5.3%	4.8%

WACC

116.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.45	0.5

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.60%	7.40%

Tax rate	23.40%	24.80%
Debt/Equity ratio	1.11	1.11
Cost of debt	4.00%	4.50%

After-tax WACC	4.2%	5.3%


Selected WACC	4.8%

116.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 116.HK:

cost_of_equity (6.50%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.45) + 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.