1692.HK WACC - Weighted Average Cost of Capital

The WACC of Town Ray Holdings Ltd (1692.HK) is 8.4%.

The Cost of Equity of Town Ray Holdings Ltd (1692.HK) is 8.90%.

The Cost of Debt of Town Ray Holdings Ltd (1692.HK) is 4.25%.

	Range	Selected
Cost of equity	5.90% - 11.90%	8.90%
Tax rate	16.10% - 16.60%	16.35%
Cost of debt	4.00% - 4.50%	4.25%
WACC	5.6% - 11.1%	8.4%

WACC

1692.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.5	1.15

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.90%	11.90%

Tax rate	16.10%	16.60%
Debt/Equity ratio	0.1	0.1
Cost of debt	4.00%	4.50%

After-tax WACC	5.6%	11.1%


Selected WACC	8.4%

1692.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 1692.HK:

cost_of_equity (8.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.5) + 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.