1861.HK WACC - Weighted Average Cost of Capital

The WACC of Precious Dragon Technology Holdings Ltd (1861.HK) is 9.9%.

The Cost of Equity of Precious Dragon Technology Holdings Ltd (1861.HK) is 10.60%.

The Cost of Debt of Precious Dragon Technology Holdings Ltd (1861.HK) is 4.45%.

	Range	Selected
Cost of equity	9.20% - 12.00%	10.60%
Tax rate	28.70% - 31.90%	30.30%
Cost of debt	4.00% - 4.90%	4.45%
WACC	8.6% - 11.2%	9.9%

WACC

1861.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.06	1.17

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.20%	12.00%

Tax rate	28.70%	31.90%
Debt/Equity ratio	0.1	0.1
Cost of debt	4.00%	4.90%

After-tax WACC	8.6%	11.2%


Selected WACC	9.9%

1861.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 1861.HK:

cost_of_equity (10.60%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.06) + 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.