1717.HK
Ausnutria Dairy Corp Ltd
Price:  
1.95 
HKD
Volume:  
59,600.00
China | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1717.HK WACC - Weighted Average Cost of Capital

The WACC of Ausnutria Dairy Corp Ltd (1717.HK) is 7.9%.

The Cost of Equity of Ausnutria Dairy Corp Ltd (1717.HK) is 10.95%.
The Cost of Debt of Ausnutria Dairy Corp Ltd (1717.HK) is 4.25%.

Range Selected
Cost of equity 9.50% - 12.40% 10.95%
Tax rate 18.30% - 19.50% 18.90%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.9% - 8.8% 7.9%
WACC

1717.HK WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.11 1.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.50% 12.40%
Tax rate 18.30% 19.50%
Debt/Equity ratio 0.69 0.69
Cost of debt 4.00% 4.50%
After-tax WACC 6.9% 8.8%
Selected WACC 7.9%

1717.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 1717.HK:

cost_of_equity (10.95%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.11) + 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.