299.HK WACC - Weighted Average Cost of Capital

The WACC of Glory Sun Land Group Ltd (299.HK) is 6.8%.

The Cost of Equity of Glory Sun Land Group Ltd (299.HK) is 218.75%.

The Cost of Debt of Glory Sun Land Group Ltd (299.HK) is 6.55%.

	Range	Selected
Cost of equity	164.50% - 273.00%	218.75%
Tax rate	4.90% - 7.70%	6.30%
Cost of debt	6.10% - 7.00%	6.55%
WACC	6.3% - 7.3%	6.8%

WACC

299.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	27.03	38.55

Additional risk adjustments	0.0%	0.5%
Cost of equity	164.50%	273.00%

Tax rate	4.90%	7.70%
Debt/Equity ratio	317.69	317.69
Cost of debt	6.10%	7.00%

After-tax WACC	6.3%	7.3%


Selected WACC	6.8%

299.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 299.HK:

cost_of_equity (218.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (27.03) + 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.