3329.HK WACC - Weighted Average Cost of Capital

The WACC of BOCOM International Holdings Co Ltd (3329.HK) is 5.9%.

The Cost of Equity of BOCOM International Holdings Co Ltd (3329.HK) is 12.75%.

The Cost of Debt of BOCOM International Holdings Co Ltd (3329.HK) is 5.50%.

	Range	Selected
Cost of equity	8.10% - 17.40%	12.75%
Tax rate	1.10% - 4.10%	2.60%
Cost of debt	4.00% - 7.00%	5.50%
WACC	4.2% - 7.5%	5.9%

WACC

3329.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.87	1.95

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.10%	17.40%

Tax rate	1.10%	4.10%
Debt/Equity ratio	13.27	13.27
Cost of debt	4.00%	7.00%

After-tax WACC	4.2%	7.5%


Selected WACC	5.9%

3329.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 3329.HK:

cost_of_equity (12.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.87) + 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.