2003.HK
VCREDIT Holdings Ltd
Price:  
3.73 
HKD
Volume:  
220,400.00
China | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

2003.HK WACC - Weighted Average Cost of Capital

The WACC of VCREDIT Holdings Ltd (2003.HK) is 7.7%.

The Cost of Equity of VCREDIT Holdings Ltd (2003.HK) is 12.45%.
The Cost of Debt of VCREDIT Holdings Ltd (2003.HK) is 8.10%.

Range Selected
Cost of equity 7.50% - 17.40% 12.45%
Tax rate 22.90% - 23.60% 23.25%
Cost of debt 8.10% - 8.10% 8.10%
WACC 6.6% - 8.9% 7.7%
WACC

2003.HK WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.78 1.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 17.40%
Tax rate 22.90% 23.60%
Debt/Equity ratio 3.19 3.19
Cost of debt 8.10% 8.10%
After-tax WACC 6.6% 8.9%
Selected WACC 7.7%

2003.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 2003.HK:

cost_of_equity (12.45%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.78) + 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.