1884.HK WACC - Weighted Average Cost of Capital

The WACC of Eprint Group Ltd (1884.HK) is 4.9%.

The Cost of Equity of Eprint Group Ltd (1884.HK) is 6.50%.

The Cost of Debt of Eprint Group Ltd (1884.HK) is 5.50%.

	Range	Selected
Cost of equity	5.00% - 8.00%	6.50%
Tax rate	24.00% - 33.30%	28.65%
Cost of debt	4.00% - 7.00%	5.50%
WACC	3.8% - 6.0%	4.9%

WACC

1884.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.36	0.59

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.00%	8.00%

Tax rate	24.00%	33.30%
Debt/Equity ratio	1.46	1.46
Cost of debt	4.00%	7.00%

After-tax WACC	3.8%	6.0%


Selected WACC	4.9%

1884.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 1884.HK:

cost_of_equity (6.50%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.36) + 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.