3344.HK WACC - Weighted Average Cost of Capital

The WACC of GTI Holdings Ltd (3344.HK) is 7.6%.

The Cost of Equity of GTI Holdings Ltd (3344.HK) is 33.05%.

The Cost of Debt of GTI Holdings Ltd (3344.HK) is 5.50%.

	Range	Selected
Cost of equity	19.70% - 46.40%	33.05%
Tax rate	0.70% - 0.80%	0.75%
Cost of debt	4.00% - 7.00%	5.50%
WACC	5.2% - 10.0%	7.6%

WACC

3344.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	2.82	6.09

Additional risk adjustments	0.0%	0.5%
Cost of equity	19.70%	46.40%

Tax rate	0.70%	0.80%
Debt/Equity ratio	11.72	11.72
Cost of debt	4.00%	7.00%

After-tax WACC	5.2%	10.0%


Selected WACC	7.6%

3344.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 3344.HK:

cost_of_equity (33.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (2.82) + 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.