3788.HK WACC - Weighted Average Cost of Capital

The WACC of China Hanking Holdings Ltd (3788.HK) is 9.5%.

The Cost of Equity of China Hanking Holdings Ltd (3788.HK) is 10.60%.

The Cost of Debt of China Hanking Holdings Ltd (3788.HK) is 7.10%.

	Range	Selected
Cost of equity	9.00% - 12.20%	10.60%
Tax rate	23.70% - 32.10%	27.90%
Cost of debt	4.10% - 10.10%	7.10%
WACC	7.8% - 11.2%	9.5%

WACC

3788.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.02	1.2

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.00%	12.20%

Tax rate	23.70%	32.10%
Debt/Equity ratio	0.24	0.24
Cost of debt	4.10%	10.10%

After-tax WACC	7.8%	11.2%


Selected WACC	9.5%

3788.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 3788.HK:

cost_of_equity (10.60%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.02) + 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.