1655.HK WACC - Weighted Average Cost of Capital

The WACC of Okura Holdings Ltd (1655.HK) is 5.9%.

The Cost of Equity of Okura Holdings Ltd (1655.HK) is 18.05%.

The Cost of Debt of Okura Holdings Ltd (1655.HK) is 4.25%.

	Range	Selected
Cost of equity	8.00% - 28.10%	18.05%
Tax rate	6.80% - 8.30%	7.55%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.3% - 7.5%	5.9%

WACC

1655.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.85	3.47

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.00%	28.10%

Tax rate	6.80%	8.30%
Debt/Equity ratio	6.08	6.08
Cost of debt	4.00%	4.50%

After-tax WACC	4.3%	7.5%


Selected WACC	5.9%

1655.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 1655.HK:

cost_of_equity (18.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.85) + 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.