The WACC of Lai Sun Garment International Ltd (191.HK) is 5.3%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.70% | 8.00% |
| Tax rate | 7.00% - 10.40% | 8.70% |
| Cost of debt | 4.50% - 7.00% | 5.75% |
| WACC | 4.2% - 6.3% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.57 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.70% |
| Tax rate | 7.00% | 10.40% |
| Debt/Equity ratio | 53.99 | 53.99 |
| Cost of debt | 4.50% | 7.00% |
| After-tax WACC | 4.2% | 6.3% |
| Selected WACC | 5.3% | |
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 (8.00%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.57) + 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.