1928.HK WACC - Weighted Average Cost of Capital

The WACC of Sands China Ltd (1928.HK) is 7.0%.

The Cost of Equity of Sands China Ltd (1928.HK) is 8.10%.

The Cost of Debt of Sands China Ltd (1928.HK) is 4.95%.

	Range	Selected
Cost of equity	6.80% - 9.40%	8.10%
Tax rate	1.00% - 2.80%	1.90%
Cost of debt	4.80% - 5.10%	4.95%
WACC	6.1% - 7.9%	7.0%

WACC

1928.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.66	0.8

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.80%	9.40%

Tax rate	1.00%	2.80%
Debt/Equity ratio	0.53	0.53
Cost of debt	4.80%	5.10%

After-tax WACC	6.1%	7.9%


Selected WACC	7.0%

1928.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 1928.HK:

cost_of_equity (8.10%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.66) + 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.