The WACC of Comba Telecom Systems Holdings Ltd (2342.HK) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.80% | 9.00% |
| Tax rate | 25.60% - 45.20% | 35.40% |
| Cost of debt | 4.00% - 6.00% | 5.00% |
| WACC | 6.1% - 8.9% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.72 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.80% |
| Tax rate | 25.60% | 45.20% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 4.00% | 6.00% |
| After-tax WACC | 6.1% | 8.9% |
| Selected WACC | 7.5% | |
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 2342.HK:
cost_of_equity (9.00%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.72) + 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.