385.HK WACC - Weighted Average Cost of Capital

The WACC of Chinney Alliance Group Ltd (385.HK) is 5.5%.

The Cost of Equity of Chinney Alliance Group Ltd (385.HK) is 11.20%.

The Cost of Debt of Chinney Alliance Group Ltd (385.HK) is 5.80%.

	Range	Selected
Cost of equity	8.20% - 14.20%	11.20%
Tax rate	26.50% - 27.00%	26.75%
Cost of debt	5.60% - 6.00%	5.80%
WACC	4.8% - 6.2%	5.5%

WACC

385.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.89	1.48

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.20%	14.20%

Tax rate	26.50%	27.00%
Debt/Equity ratio	4.53	4.53
Cost of debt	5.60%	6.00%

After-tax WACC	4.8%	6.2%


Selected WACC	5.5%

385.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 385.HK:

cost_of_equity (11.20%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.89) + 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.