3683.HK WACC - Weighted Average Cost of Capital

The WACC of Great Harvest Maeta Group Holdings Ltd (3683.HK) is 5.0%.

The Cost of Equity of Great Harvest Maeta Group Holdings Ltd (3683.HK) is 5.75%.

The Cost of Debt of Great Harvest Maeta Group Holdings Ltd (3683.HK) is 5.50%.

	Range	Selected
Cost of equity	4.70% - 6.80%	5.75%
Tax rate	6.60% - 15.70%	11.15%
Cost of debt	4.00% - 7.00%	5.50%
WACC	3.9% - 6.1%	5.0%

WACC

3683.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.31	0.43

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.70%	6.80%

Tax rate	6.60%	15.70%
Debt/Equity ratio	4.4	4.4
Cost of debt	4.00%	7.00%

After-tax WACC	3.9%	6.1%


Selected WACC	5.0%

3683.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 3683.HK:

cost_of_equity (5.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.31) + 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.