426.HK WACC - Weighted Average Cost of Capital

The WACC of One Media Group Ltd (426.HK) is 6.2%.

The Cost of Equity of One Media Group Ltd (426.HK) is 8.85%.

The Cost of Debt of One Media Group Ltd (426.HK) is 5.50%.

	Range	Selected
Cost of equity	6.00% - 11.70%	8.85%
Tax rate	0.30% - 0.40%	0.35%
Cost of debt	4.00% - 7.00%	5.50%
WACC	4.4% - 7.9%	6.2%

WACC

426.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.52	1.12

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.00%	11.70%

Tax rate	0.30%	0.40%
Debt/Equity ratio	3.89	3.89
Cost of debt	4.00%	7.00%

After-tax WACC	4.4%	7.9%


Selected WACC	6.2%

426.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 426.HK:

cost_of_equity (8.85%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.52) + 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.