1552.HK WACC - Weighted Average Cost of Capital

The WACC of BHCC Holding Ltd (1552.HK) is 7.8%.

The Cost of Equity of BHCC Holding Ltd (1552.HK) is 7.05%.

The Cost of Debt of BHCC Holding Ltd (1552.HK) is 9.10%.

	Range	Selected
Cost of equity	5.50% - 8.60%	7.05%
Tax rate	7.30% - 12.40%	9.85%
Cost of debt	6.80% - 11.40%	9.10%
WACC	6.1% - 9.6%	7.8%

WACC

1552.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.44	0.68

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.50%	8.60%

Tax rate	7.30%	12.40%
Debt/Equity ratio	2.74	2.74
Cost of debt	6.80%	11.40%

After-tax WACC	6.1%	9.6%


Selected WACC	7.8%

1552.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 1552.HK:

cost_of_equity (7.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.44) + 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.