1546.HK WACC - Weighted Average Cost of Capital

The WACC of Thelloy Development Group Ltd (1546.HK) is 5.5%.

The Cost of Equity of Thelloy Development Group Ltd (1546.HK) is 5.35%.

The Cost of Debt of Thelloy Development Group Ltd (1546.HK) is 7.00%.

	Range	Selected
Cost of equity	4.40% - 6.30%	5.35%
Tax rate	12.10% - 15.10%	13.60%
Cost of debt	7.00% - 7.00%	7.00%
WACC	4.8% - 6.2%	5.5%

WACC

1546.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.25	0.35

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.40%	6.30%

Tax rate	12.10%	15.10%
Debt/Equity ratio	0.29	0.29
Cost of debt	7.00%	7.00%

After-tax WACC	4.8%	6.2%


Selected WACC	5.5%

1546.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 1546.HK:

cost_of_equity (5.35%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.25) + 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.