1446.HK WACC - Weighted Average Cost of Capital

The WACC of Hung Fook Tong Group Holdings Ltd (1446.HK) is 8.5%.

The Cost of Equity of Hung Fook Tong Group Holdings Ltd (1446.HK) is 9.15%.

The Cost of Debt of Hung Fook Tong Group Holdings Ltd (1446.HK) is 9.30%.

	Range	Selected
Cost of equity	7.70% - 10.60%	9.15%
Tax rate	11.40% - 18.00%	14.70%
Cost of debt	4.00% - 14.60%	9.30%
WACC	5.9% - 11.2%	8.5%

WACC

1446.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.81	0.96

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.70%	10.60%

Tax rate	11.40%	18.00%
Debt/Equity ratio	0.78	0.78
Cost of debt	4.00%	14.60%

After-tax WACC	5.9%	11.2%


Selected WACC	8.5%

1446.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 1446.HK:

cost_of_equity (9.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.81) + 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.