126.HK WACC - Weighted Average Cost of Capital

The WACC of Carrianna Group Holdings Company Ltd (126.HK) is 8.4%.

The Cost of Equity of Carrianna Group Holdings Company Ltd (126.HK) is 6.50%.

The Cost of Debt of Carrianna Group Holdings Company Ltd (126.HK) is 13.70%.

	Range	Selected
Cost of equity	5.20% - 7.80%	6.50%
Tax rate	23.70% - 39.60%	31.65%
Cost of debt	4.50% - 22.90%	13.70%
WACC	3.6% - 13.2%	8.4%

WACC

126.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.38	0.56

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.20%	7.80%

Tax rate	23.70%	39.60%
Debt/Equity ratio	9.77	9.77
Cost of debt	4.50%	22.90%

After-tax WACC	3.6%	13.2%


Selected WACC	8.4%

126.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 126.HK:

cost_of_equity (6.50%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.38) + 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.