2113.HK WACC - Weighted Average Cost of Capital

The WACC of Century Group International Holdings Ltd (2113.HK) is 8.2%.

The Cost of Equity of Century Group International Holdings Ltd (2113.HK) is 8.85%.

The Cost of Debt of Century Group International Holdings Ltd (2113.HK) is 5.00%.

	Range	Selected
Cost of equity	7.80% - 9.90%	8.85%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	5.00% - 5.00%	5.00%
WACC	7.3% - 9.1%	8.2%

WACC

2113.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.82	0.86

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.80%	9.90%

Tax rate	22.10%	22.30%
Debt/Equity ratio	0.15	0.15
Cost of debt	5.00%	5.00%

After-tax WACC	7.3%	9.1%


Selected WACC	8.2%

2113.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 2113.HK:

cost_of_equity (8.85%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.82) + 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.