1773.HK WACC - Weighted Average Cost of Capital

The WACC of Tianli Education International Holdings Ltd (1773.HK) is 6.7%.

The Cost of Equity of Tianli Education International Holdings Ltd (1773.HK) is 7.75%.

The Cost of Debt of Tianli Education International Holdings Ltd (1773.HK) is 4.55%.

	Range	Selected
Cost of equity	5.90% - 9.60%	7.75%
Tax rate	19.00% - 23.80%	21.40%
Cost of debt	4.00% - 5.10%	4.55%
WACC	5.2% - 8.1%	6.7%

WACC

1773.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.51	0.82

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.90%	9.60%

Tax rate	19.00%	23.80%
Debt/Equity ratio	0.34	0.34
Cost of debt	4.00%	5.10%

After-tax WACC	5.2%	8.1%


Selected WACC	6.7%

1773.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 1773.HK:

cost_of_equity (7.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.51) + 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.