1395.HK WACC - Weighted Average Cost of Capital

The WACC of ELL Environmental Holdings Ltd (1395.HK) is 7.6%.

The Cost of Equity of ELL Environmental Holdings Ltd (1395.HK) is 8.20%.

The Cost of Debt of ELL Environmental Holdings Ltd (1395.HK) is 9.30%.

	Range	Selected
Cost of equity	5.90% - 10.50%	8.20%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	7.20% - 11.40%	9.30%
WACC	5.7% - 9.6%	7.6%

WACC

1395.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.5	0.95

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.90%	10.50%

Tax rate	22.10%	22.30%
Debt/Equity ratio	1.28	1.28
Cost of debt	7.20%	11.40%

After-tax WACC	5.7%	9.6%


Selected WACC	7.6%

1395.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 1395.HK:

cost_of_equity (8.20%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.5) + 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.