152.HK WACC - Weighted Average Cost of Capital

The WACC of Shenzhen International Holdings Ltd (152.HK) is 4.0%.

The Cost of Equity of Shenzhen International Holdings Ltd (152.HK) is 6.60%.

The Cost of Debt of Shenzhen International Holdings Ltd (152.HK) is 5.00%.

	Range	Selected
Cost of equity	5.50% - 7.70%	6.60%
Tax rate	32.50% - 34.20%	33.35%
Cost of debt	4.00% - 6.00%	5.00%
WACC	3.3% - 4.7%	4.0%

WACC

152.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.45	0.54

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.50%	7.70%

Tax rate	32.50%	34.20%
Debt/Equity ratio	4	4
Cost of debt	4.00%	6.00%

After-tax WACC	3.3%	4.7%


Selected WACC	4.0%

152.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 152.HK:

cost_of_equity (6.60%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.45) + 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.