The WACC of Lippo Ltd (226.HK) is 6.0%.
| Range | Selected | |
| Cost of equity | 9.40% - 15.20% | 12.30% |
| Tax rate | 0.70% - 1.50% | 1.10% |
| Cost of debt | 4.70% - 7.00% | 5.85% |
| WACC | 4.8% - 7.2% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.1 | 1.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 15.20% |
| Tax rate | 0.70% | 1.50% |
| Debt/Equity ratio | 30.06 | 30.06 |
| Cost of debt | 4.70% | 7.00% |
| After-tax WACC | 4.8% | 7.2% |
| Selected WACC | 6.0% | |
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 226.HK:
cost_of_equity (12.30%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.1) + 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.