1579.HK WACC - Weighted Average Cost of Capital

The WACC of Yihai International Holding Ltd (1579.HK) is 10.8%.

The Cost of Equity of Yihai International Holding Ltd (1579.HK) is 10.90%.

The Cost of Debt of Yihai International Holding Ltd (1579.HK) is 5.00%.

	Range	Selected
Cost of equity	9.40% - 12.40%	10.90%
Tax rate	27.90% - 28.40%	28.15%
Cost of debt	5.00% - 5.00%	5.00%
WACC	9.3% - 12.4%	10.8%

WACC

1579.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.09	1.23

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.40%	12.40%

Tax rate	27.90%	28.40%
Debt/Equity ratio	0.01	0.01
Cost of debt	5.00%	5.00%

After-tax WACC	9.3%	12.4%


Selected WACC	10.8%

1579.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 1579.HK:

cost_of_equity (10.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.09) + 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.