1165.HK WACC - Weighted Average Cost of Capital

The WACC of Shunfeng International Clean Energy Ltd (1165.HK) is 7.0%.

The Cost of Equity of Shunfeng International Clean Energy Ltd (1165.HK) is 48.80%.

The Cost of Debt of Shunfeng International Clean Energy Ltd (1165.HK) is 5.60%.

	Range	Selected
Cost of equity	32.30% - 65.30%	48.80%
Tax rate	0.90% - 1.30%	1.10%
Cost of debt	4.20% - 7.00%	5.60%
WACC	5.1% - 8.9%	7.0%

WACC

1165.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	4.92	8.8

Additional risk adjustments	0.0%	0.5%
Cost of equity	32.30%	65.30%

Tax rate	0.90%	1.30%
Debt/Equity ratio	29	29
Cost of debt	4.20%	7.00%

After-tax WACC	5.1%	8.9%


Selected WACC	7.0%

1165.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 1165.HK:

cost_of_equity (48.80%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (4.92) + 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.