The WACC of Travel Expert (Asia) Enterprises Ltd (1235.HK) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.50% | 9.00% |
| Tax rate | 1.00% - 7.40% | 4.20% |
| Cost of debt | 4.10% - 4.50% | 4.30% |
| WACC | 7.1% - 9.7% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.77 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.50% |
| Tax rate | 1.00% | 7.40% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.10% | 4.50% |
| After-tax WACC | 7.1% | 9.7% |
| Selected WACC | 8.4% | |
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 1235.HK:
cost_of_equity (9.00%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.77) + 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.