3393.HK WACC - Weighted Average Cost of Capital

The WACC of Wasion Holdings Ltd (3393.HK) is 8.1%.

The Cost of Equity of Wasion Holdings Ltd (3393.HK) is 9.50%.

The Cost of Debt of Wasion Holdings Ltd (3393.HK) is 4.25%.

	Range	Selected
Cost of equity	7.00% - 12.00%	9.50%
Tax rate	12.00% - 12.60%	12.30%
Cost of debt	4.00% - 4.50%	4.25%
WACC	6.2% - 10.0%	8.1%

WACC

3393.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.7	1.16

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.00%	12.00%

Tax rate	12.00%	12.60%
Debt/Equity ratio	0.33	0.33
Cost of debt	4.00%	4.50%

After-tax WACC	6.2%	10.0%


Selected WACC	8.1%

3393.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 3393.HK:

cost_of_equity (9.50%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.7) + 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.