227.HK WACC - Weighted Average Cost of Capital

The WACC of First Shanghai Investments Ltd (227.HK) is 7.4%.

The Cost of Equity of First Shanghai Investments Ltd (227.HK) is 7.70%.

The Cost of Debt of First Shanghai Investments Ltd (227.HK) is 7.85%.

	Range	Selected
Cost of equity	6.50% - 8.90%	7.70%
Tax rate	14.30% - 38.00%	26.15%
Cost of debt	7.00% - 8.70%	7.85%
WACC	6.4% - 8.3%	7.4%

WACC

227.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.61	0.73

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.50%	8.90%

Tax rate	14.30%	38.00%
Debt/Equity ratio	0.22	0.22
Cost of debt	7.00%	8.70%

After-tax WACC	6.4%	8.3%


Selected WACC	7.4%

227.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 227.HK:

cost_of_equity (7.70%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.61) + 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.