1253.HK WACC - Weighted Average Cost of Capital

The WACC of China Greenland Broad Greenstate Group Co Ltd (1253.HK) is 5.2%.

The Cost of Equity of China Greenland Broad Greenstate Group Co Ltd (1253.HK) is 10.65%.

The Cost of Debt of China Greenland Broad Greenstate Group Co Ltd (1253.HK) is 5.50%.

	Range	Selected
Cost of equity	8.50% - 12.80%	10.65%
Tax rate	14.90% - 17.50%	16.20%
Cost of debt	4.00% - 7.00%	5.50%
WACC	3.9% - 6.5%	5.2%

WACC

1253.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.95	1.28

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.50%	12.80%

Tax rate	14.90%	17.50%
Debt/Equity ratio	9.28	9.28
Cost of debt	4.00%	7.00%

After-tax WACC	3.9%	6.5%


Selected WACC	5.2%

1253.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 1253.HK:

cost_of_equity (10.65%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.95) + 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.