1523.HK WACC - Weighted Average Cost of Capital

The WACC of Plover Bay Technologies Ltd (1523.HK) is 7.7%.

The Cost of Equity of Plover Bay Technologies Ltd (1523.HK) is 7.75%.

The Cost of Debt of Plover Bay Technologies Ltd (1523.HK) is 4.25%.

	Range	Selected
Cost of equity	5.90% - 9.60%	7.75%
Tax rate	14.50% - 15.30%	14.90%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.9% - 9.6%	7.7%

WACC

1523.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.51	0.82

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.90%	9.60%

Tax rate	14.50%	15.30%
Debt/Equity ratio	0	0
Cost of debt	4.00%	4.50%

After-tax WACC	5.9%	9.6%


Selected WACC	7.7%

1523.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 1523.HK:

cost_of_equity (7.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.51) + 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.