1381.HK WACC - Weighted Average Cost of Capital

The WACC of Canvest Environmental Protection Group Company Ltd (1381.HK) is 5.5%.

The Cost of Equity of Canvest Environmental Protection Group Company Ltd (1381.HK) is 6.45%.

The Cost of Debt of Canvest Environmental Protection Group Company Ltd (1381.HK) is 5.45%.

	Range	Selected
Cost of equity	5.10% - 7.80%	6.45%
Tax rate	15.00% - 15.40%	15.20%
Cost of debt	4.90% - 6.00%	5.45%
WACC	4.6% - 6.4%	5.5%

WACC

1381.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.37	0.56

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.10%	7.80%

Tax rate	15.00%	15.40%
Debt/Equity ratio	1.12	1.12
Cost of debt	4.90%	6.00%

After-tax WACC	4.6%	6.4%


Selected WACC	5.5%

1381.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 1381.HK:

cost_of_equity (6.45%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.37) + 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.