1300.HK WACC - Weighted Average Cost of Capital

The WACC of Trigiant Group Ltd (1300.HK) is 9.7%.

The Cost of Equity of Trigiant Group Ltd (1300.HK) is 12.80%.

The Cost of Debt of Trigiant Group Ltd (1300.HK) is 4.30%.

	Range	Selected
Cost of equity	11.30% - 14.30%	12.80%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	4.00% - 4.60%	4.30%
WACC	8.6% - 10.7%	9.7%

WACC

1300.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.41	1.5

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.30%	14.30%

Tax rate	22.10%	22.30%
Debt/Equity ratio	0.5	0.5
Cost of debt	4.00%	4.60%

After-tax WACC	8.6%	10.7%


Selected WACC	9.7%

1300.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 1300.HK:

cost_of_equity (12.80%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.41) + 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.