2263.HK WACC - Weighted Average Cost of Capital

The WACC of Fu Shek Financial Holdings Ltd (2263.HK) is 7.1%.

The Cost of Equity of Fu Shek Financial Holdings Ltd (2263.HK) is 7.15%.

The Cost of Debt of Fu Shek Financial Holdings Ltd (2263.HK) is 13.55%.

	Range	Selected
Cost of equity	6.30% - 8.00%	7.15%
Tax rate	16.00% - 17.50%	16.75%
Cost of debt	7.00% - 20.10%	13.55%
WACC	6.2% - 8.0%	7.1%

WACC

2263.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.57	0.59

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.30%	8.00%

Tax rate	16.00%	17.50%
Debt/Equity ratio	0.01	0.01
Cost of debt	7.00%	20.10%

After-tax WACC	6.2%	8.0%


Selected WACC	7.1%

2263.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 2263.HK:

cost_of_equity (7.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.57) + 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.