2298.HK WACC - Weighted Average Cost of Capital

The WACC of Cosmo Lady (China) Holdings Co Ltd (2298.HK) is 9.0%.

The Cost of Equity of Cosmo Lady (China) Holdings Co Ltd (2298.HK) is 14.05%.

The Cost of Debt of Cosmo Lady (China) Holdings Co Ltd (2298.HK) is 4.25%.

	Range	Selected
Cost of equity	12.40% - 15.70%	14.05%
Tax rate	15.30% - 15.80%	15.55%
Cost of debt	4.00% - 4.50%	4.25%
WACC	8.0% - 9.9%	9.0%

WACC

2298.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.59	1.7

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.40%	15.70%

Tax rate	15.30%	15.80%
Debt/Equity ratio	0.94	0.94
Cost of debt	4.00%	4.50%

After-tax WACC	8.0%	9.9%


Selected WACC	9.0%

2298.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 2298.HK:

cost_of_equity (14.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.59) + 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.