The WACC of SAI Leisure Group Co Ltd (1832.HK) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.10% - 6.80% | 5.95% |
| Tax rate | 8.90% - 15.10% | 12.00% |
| Cost of debt | 5.60% - 7.00% | 6.30% |
| WACC | 5.1% - 6.1% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 6.80% |
| Tax rate | 8.90% | 15.10% |
| Debt/Equity ratio | 4.19 | 4.19 |
| Cost of debt | 5.60% | 7.00% |
| After-tax WACC | 5.1% | 6.1% |
| Selected WACC | 5.6% | |
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 1832.HK:
cost_of_equity (5.95%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.37) + 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.