1476.HK WACC - Weighted Average Cost of Capital

The WACC of Hengtai Securities Co Ltd (1476.HK) is 6.8%.

The Cost of Equity of Hengtai Securities Co Ltd (1476.HK) is 17.55%.

The Cost of Debt of Hengtai Securities Co Ltd (1476.HK) is 5.05%.

	Range	Selected
Cost of equity	14.80% - 20.30%	17.55%
Tax rate	24.70% - 25.90%	25.30%
Cost of debt	4.10% - 6.00%	5.05%
WACC	5.6% - 7.9%	6.8%

WACC

1476.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.99	2.36

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.80%	20.30%

Tax rate	24.70%	25.90%
Debt/Equity ratio	3.62	3.62
Cost of debt	4.10%	6.00%

After-tax WACC	5.6%	7.9%


Selected WACC	6.8%

1476.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 1476.HK:

cost_of_equity (17.55%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.99) + 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.