2222.HK WACC - Weighted Average Cost of Capital

The WACC of NVC International Holdings Ltd (2222.HK) is 8.8%.

The Cost of Equity of NVC International Holdings Ltd (2222.HK) is 8.90%.

The Cost of Debt of NVC International Holdings Ltd (2222.HK) is 6.85%.

	Range	Selected
Cost of equity	6.90% - 10.90%	8.90%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	4.00% - 9.70%	6.85%
WACC	6.8% - 10.9%	8.8%

WACC

2222.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.68	1.01

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.90%	10.90%

Tax rate	22.10%	22.30%
Debt/Equity ratio	0.02	0.02
Cost of debt	4.00%	9.70%

After-tax WACC	6.8%	10.9%


Selected WACC	8.8%

2222.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 2222.HK:

cost_of_equity (8.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.68) + 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.