2131.HK WACC - Weighted Average Cost of Capital

The WACC of Netjoy Holdings Ltd (2131.HK) is 10.5%.

The Cost of Equity of Netjoy Holdings Ltd (2131.HK) is 17.55%.

The Cost of Debt of Netjoy Holdings Ltd (2131.HK) is 5.55%.

	Range	Selected
Cost of equity	14.90% - 20.20%	17.55%
Tax rate	10.10% - 12.10%	11.10%
Cost of debt	4.60% - 6.50%	5.55%
WACC	8.9% - 12.1%	10.5%

WACC

2131.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	2.01	2.35

Additional risk adjustments	0.0%	0.5%
Cost of equity	14.90%	20.20%

Tax rate	10.10%	12.10%
Debt/Equity ratio	1.27	1.27
Cost of debt	4.60%	6.50%

After-tax WACC	8.9%	12.1%


Selected WACC	10.5%

2131.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 2131.HK:

cost_of_equity (17.55%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (2.01) + 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.