489.HK WACC - Weighted Average Cost of Capital

The WACC of Dongfeng Motor Group Co Ltd (489.HK) is 7.6%.

The Cost of Equity of Dongfeng Motor Group Co Ltd (489.HK) is 12.10%.

The Cost of Debt of Dongfeng Motor Group Co Ltd (489.HK) is 5.50%.

	Range	Selected
Cost of equity	10.20% - 14.00%	12.10%
Tax rate	9.50% - 10.90%	10.20%
Cost of debt	4.00% - 7.00%	5.50%
WACC	6.1% - 9.1%	7.6%

WACC

489.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.23	1.46

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.20%	14.00%

Tax rate	9.50%	10.90%
Debt/Equity ratio	1.7	1.7
Cost of debt	4.00%	7.00%

After-tax WACC	6.1%	9.1%


Selected WACC	7.6%

489.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 489.HK:

cost_of_equity (12.10%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.23) + 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.