1496.HK WACC - Weighted Average Cost of Capital

The WACC of AP Rentals Holdings Ltd (1496.HK) is 7.7%.

The Cost of Equity of AP Rentals Holdings Ltd (1496.HK) is 9.30%.

The Cost of Debt of AP Rentals Holdings Ltd (1496.HK) is 4.45%.

	Range	Selected
Cost of equity	7.80% - 10.80%	9.30%
Tax rate	12.10% - 14.00%	13.05%
Cost of debt	4.00% - 4.90%	4.45%
WACC	6.6% - 8.8%	7.7%

WACC

1496.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.83	0.99

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.80%	10.80%

Tax rate	12.10%	14.00%
Debt/Equity ratio	0.42	0.42
Cost of debt	4.00%	4.90%

After-tax WACC	6.6%	8.8%


Selected WACC	7.7%

1496.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 1496.HK:

cost_of_equity (9.30%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.83) + 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.