499.HK WACC - Weighted Average Cost of Capital

The WACC of Qingdao Holdings International Ltd (499.HK) is 4.7%.

The Cost of Equity of Qingdao Holdings International Ltd (499.HK) is 7.05%.

The Cost of Debt of Qingdao Holdings International Ltd (499.HK) is 5.95%.

	Range	Selected
Cost of equity	5.90% - 8.20%	7.05%
Tax rate	20.20% - 35.30%	27.75%
Cost of debt	4.90% - 7.00%	5.95%
WACC	4.3% - 5.2%	4.7%

WACC

499.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.51	0.62

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.90%	8.20%

Tax rate	20.20%	35.30%
Debt/Equity ratio	4.28	4.28
Cost of debt	4.90%	7.00%

After-tax WACC	4.3%	5.2%


Selected WACC	4.7%

499.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 499.HK:

cost_of_equity (7.05%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.51) + 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.