1943.HK WACC - Weighted Average Cost of Capital

The WACC of Silver Tide Holdings Ltd (1943.HK) is 6.3%.

The Cost of Equity of Silver Tide Holdings Ltd (1943.HK) is 6.25%.

The Cost of Debt of Silver Tide Holdings Ltd (1943.HK) is 6.25%.

	Range	Selected
Cost of equity	5.30% - 7.20%	6.25%
Tax rate	6.10% - 9.50%	7.80%
Cost of debt	5.50% - 7.00%	6.25%
WACC	5.3% - 7.2%	6.3%

WACC

1943.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.41	0.48

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.30%	7.20%

Tax rate	6.10%	9.50%
Debt/Equity ratio	0	0
Cost of debt	5.50%	7.00%

After-tax WACC	5.3%	7.2%


Selected WACC	6.3%

1943.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 1943.HK:

cost_of_equity (6.25%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.41) + 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.