3383.HK WACC - Weighted Average Cost of Capital

The WACC of Agile Group Holdings Ltd (3383.HK) is 4.7%.

The Cost of Equity of Agile Group Holdings Ltd (3383.HK) is 94.40%.

The Cost of Debt of Agile Group Holdings Ltd (3383.HK) is 7.15%.

	Range	Selected
Cost of equity	71.70% - 117.10%	94.40%
Tax rate	35.70% - 41.30%	38.50%
Cost of debt	7.00% - 7.30%	7.15%
WACC	4.8% - 4.7%	4.7%

WACC

3383.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	11.51	16.23

Additional risk adjustments	0.0%	0.5%
Cost of equity	71.70%	117.10%

Tax rate	35.70%	41.30%
Debt/Equity ratio	253.39	253.39
Cost of debt	7.00%	7.30%

After-tax WACC	4.8%	4.7%


Selected WACC	4.7%

3383.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 3383.HK:

cost_of_equity (94.40%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (11.51) + 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.