1621.HK WACC - Weighted Average Cost of Capital

The WACC of Vico International Holdings Ltd (1621.HK) is 6.5%.

The Cost of Equity of Vico International Holdings Ltd (1621.HK) is 8.05%.

The Cost of Debt of Vico International Holdings Ltd (1621.HK) is 4.25%.

	Range	Selected
Cost of equity	6.80% - 9.30%	8.05%
Tax rate	21.90% - 23.00%	22.45%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.6% - 7.4%	6.5%

WACC

1621.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.66	0.78

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.80%	9.30%

Tax rate	21.90%	23.00%
Debt/Equity ratio	0.47	0.47
Cost of debt	4.00%	4.50%

After-tax WACC	5.6%	7.4%


Selected WACC	6.5%

1621.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 1621.HK:

cost_of_equity (8.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.66) + 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.