1911.HK WACC - Weighted Average Cost of Capital

The WACC of China Renaissance Holdings Ltd (1911.HK) is 9.0%.

The Cost of Equity of China Renaissance Holdings Ltd (1911.HK) is 8.90%.

The Cost of Debt of China Renaissance Holdings Ltd (1911.HK) is 11.95%.

	Range	Selected
Cost of equity	7.70% - 10.10%	8.90%
Tax rate	15.80% - 22.90%	19.35%
Cost of debt	4.00% - 19.90%	11.95%
WACC	6.8% - 11.2%	9.0%

WACC

1911.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.81	0.89

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.70%	10.10%

Tax rate	15.80%	22.90%
Debt/Equity ratio	0.27	0.27
Cost of debt	4.00%	19.90%

After-tax WACC	6.8%	11.2%


Selected WACC	9.0%

1911.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 1911.HK:

cost_of_equity (8.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.81) + 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.