1503.HK WACC - Weighted Average Cost of Capital

The WACC of China Merchants Commercial Real Estate Investment Trust (1503.HK) is 5.3%.

The Cost of Equity of China Merchants Commercial Real Estate Investment Trust (1503.HK) is 10.15%.

The Cost of Debt of China Merchants Commercial Real Estate Investment Trust (1503.HK) is 5.00%.

	Range	Selected
Cost of equity	8.40% - 11.90%	10.15%
Tax rate	18.70% - 24.70%	21.70%
Cost of debt	4.00% - 6.00%	5.00%
WACC	4.4% - 6.2%	5.3%

WACC

1503.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.92	1.15

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.40%	11.90%

Tax rate	18.70%	24.70%
Debt/Equity ratio	3.32	3.32
Cost of debt	4.00%	6.00%

After-tax WACC	4.4%	6.2%


Selected WACC	5.3%

1503.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 1503.HK:

cost_of_equity (10.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.92) + 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.