222.HK WACC - Weighted Average Cost of Capital

The WACC of Min Xin Holdings Ltd (222.HK) is 6.1%.

The Cost of Equity of Min Xin Holdings Ltd (222.HK) is 7.15%.

The Cost of Debt of Min Xin Holdings Ltd (222.HK) is 5.00%.

	Range	Selected
Cost of equity	5.80% - 8.50%	7.15%
Tax rate	5.80% - 7.60%	6.70%
Cost of debt	5.00% - 5.00%	5.00%
WACC	5.3% - 6.9%	6.1%

WACC

222.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.49	0.66

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.80%	8.50%

Tax rate	5.80%	7.60%
Debt/Equity ratio	0.72	0.72
Cost of debt	5.00%	5.00%

After-tax WACC	5.3%	6.9%


Selected WACC	6.1%

222.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 222.HK:

cost_of_equity (7.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.49) + 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.