225.HK WACC - Weighted Average Cost of Capital

The WACC of Pokfulam Development Co Ltd (225.HK) is 5.8%.

The Cost of Equity of Pokfulam Development Co Ltd (225.HK) is 6.50%.

The Cost of Debt of Pokfulam Development Co Ltd (225.HK) is 5.25%.

	Range	Selected
Cost of equity	5.40% - 7.60%	6.50%
Tax rate	6.30% - 12.10%	9.20%
Cost of debt	5.10% - 5.40%	5.25%
WACC	5.1% - 6.4%	5.8%

WACC

225.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.43	0.54

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.40%	7.60%

Tax rate	6.30%	12.10%
Debt/Equity ratio	0.71	0.71
Cost of debt	5.10%	5.40%

After-tax WACC	5.1%	6.4%


Selected WACC	5.8%

225.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 225.HK:

cost_of_equity (6.50%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.43) + 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.