1888.HK WACC - Weighted Average Cost of Capital
The WACC of Kingboard Laminates Holdings Ltd (1888.HK) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.6% - 8.2% | 6.9% |
| Tax rate | 23.3% - 23.5% | 23.4% |
| Cost of debt | 4.0% - 8.1% | 6.05% |
| WACC | 5.3% - 8.0% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.6% | 8.2% |
| Tax rate | 23.3% | 23.5% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.0% | 8.1% |
| After-tax WACC | 5.3% | 8.0% |
| Selected WACC | 6.6% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| 1888.HK | Kingboard Laminates Holdings Ltd | 0.13 | 1 | 0.91 |
| 117.HK | Tianli Holdings Group Ltd | 3.15 | -0.23 | -0.07 |
| 1639.HK | AKM Industrial Co Ltd | 0.1 | 0.46 | 0.42 |
| 2078.HK | Panasialum Holdings Co Ltd | 1.86 | -0.23 | -0.09 |
| 259.HK | Yeebo (International Holdings) Ltd | 0.01 | 0.25 | 0.24 |
| 2788.HK | Yorkey Optical International (Cayman) Ltd | 0.01 | 0.74 | 0.74 |
| 40.HK | Gold Peak Industries Holdings Ltd | 4.91 | 0.18 | 0.04 |
| 698.HK | Tongda Group Holdings Ltd | 0.93 | 1.55 | 0.91 |
| 732.HK | Truly International Holdings Ltd | 1.84 | 0.92 | 0.38 |
| 894.HK | Man Yue Technology Holdings Ltd | 5.34 | 0.11 | 0.02 |
| Low | High | |
| Unlevered beta | 0.16 | 0.4 |
| Relevered beta | 0.18 | 0.43 |
| Adjusted relevered beta | 0.45 | 0.62 |
1888.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 1888.HK:
cost_of_equity (6.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.45) + 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.