1933.HK
OneForce Holdings Ltd
Price:  
0.12 
HKD
Volume:  
4,000.00
Hong Kong | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1933.HK WACC - Weighted Average Cost of Capital

The WACC of OneForce Holdings Ltd (1933.HK) is 9.5%.

The Cost of Equity of OneForce Holdings Ltd (1933.HK) is 15.55%.
The Cost of Debt of OneForce Holdings Ltd (1933.HK) is 7.60%.

Range Selected
Cost of equity 11.40% - 19.70% 15.55%
Tax rate 3.30% - 8.40% 5.85%
Cost of debt 7.00% - 8.20% 7.60%
WACC 8.0% - 10.9% 9.5%
WACC

1933.HK WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 6.0% 7.0%
Adjusted beta 1.42 2.26
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.40% 19.70%
Tax rate 3.30% 8.40%
Debt/Equity ratio 2.61 2.61
Cost of debt 7.00% 8.20%
After-tax WACC 8.0% 10.9%
Selected WACC 9.5%

1933.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 1933.HK:

cost_of_equity (15.55%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.42) + 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.