191.HK WACC - Weighted Average Cost of Capital

The WACC of Lai Sun Garment International Ltd (191.HK) is 5.3%.

The Cost of Equity of Lai Sun Garment International Ltd (191.HK) is 8.10%.

The Cost of Debt of Lai Sun Garment International Ltd (191.HK) is 5.75%.

	Range	Selected
Cost of equity	6.50% - 9.70%	8.10%
Tax rate	7.00% - 10.40%	8.70%
Cost of debt	4.50% - 7.00%	5.75%
WACC	4.2% - 6.3%	5.3%

WACC

191.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.6	0.84

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.50%	9.70%

Tax rate	7.00%	10.40%
Debt/Equity ratio	56.99	56.99
Cost of debt	4.50%	7.00%

After-tax WACC	4.2%	6.3%


Selected WACC	5.3%

191.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 191.HK:

cost_of_equity (8.10%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.6) + 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.