1319.HK WACC - Weighted Average Cost of Capital

The WACC of Oi Wah Pawnshop Credit Holdings Ltd (1319.HK) is 7.5%.

The Cost of Equity of Oi Wah Pawnshop Credit Holdings Ltd (1319.HK) is 8.40%.

The Cost of Debt of Oi Wah Pawnshop Credit Holdings Ltd (1319.HK) is 4.60%.

	Range	Selected
Cost of equity	6.80% - 10.00%	8.40%
Tax rate	16.30% - 16.30%	16.30%
Cost of debt	4.00% - 5.20%	4.60%
WACC	6.1% - 8.9%	7.5%

WACC

1319.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.66	0.88

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.80%	10.00%

Tax rate	16.30%	16.30%
Debt/Equity ratio	0.25	0.25
Cost of debt	4.00%	5.20%

After-tax WACC	6.1%	8.9%


Selected WACC	7.5%

1319.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 1319.HK:

cost_of_equity (8.40%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.66) + 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.