169.HK WACC - Weighted Average Cost of Capital

The WACC of Wanda Hotel Development Co Ltd (169.HK) is 5.6%.

The Cost of Equity of Wanda Hotel Development Co Ltd (169.HK) is 5.75%.

The Cost of Debt of Wanda Hotel Development Co Ltd (169.HK) is 6.75%.

	Range	Selected
Cost of equity	5.00% - 6.50%	5.75%
Tax rate	26.30% - 30.20%	28.25%
Cost of debt	4.00% - 9.50%	6.75%
WACC	4.7% - 6.5%	5.6%

WACC

169.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.35	0.38

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.00%	6.50%

Tax rate	26.30%	30.20%
Debt/Equity ratio	0.16	0.16
Cost of debt	4.00%	9.50%

After-tax WACC	4.7%	6.5%


Selected WACC	5.6%

169.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 169.HK:

cost_of_equity (5.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.35) + 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.