475.HK WACC - Weighted Average Cost of Capital

The WACC of Central Development Holdings Ltd (475.HK) is 6.7%.

The Cost of Equity of Central Development Holdings Ltd (475.HK) is 7.90%.

The Cost of Debt of Central Development Holdings Ltd (475.HK) is 5.50%.

	Range	Selected
Cost of equity	5.20% - 10.60%	7.90%
Tax rate	1.70% - 8.00%	4.85%
Cost of debt	4.00% - 7.00%	5.50%
WACC	4.7% - 8.7%	6.7%

WACC

475.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.4	0.96

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.20%	10.60%

Tax rate	1.70%	8.00%
Debt/Equity ratio	0.8	0.8
Cost of debt	4.00%	7.00%

After-tax WACC	4.7%	8.7%


Selected WACC	6.7%

475.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 475.HK:

cost_of_equity (7.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.4) + 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.