52.HK WACC - Weighted Average Cost of Capital

The WACC of Fairwood Holdings Ltd (52.HK) is 6.0%.

The Cost of Equity of Fairwood Holdings Ltd (52.HK) is 7.10%.

The Cost of Debt of Fairwood Holdings Ltd (52.HK) is 6.05%.

	Range	Selected
Cost of equity	6.00% - 8.20%	7.10%
Tax rate	12.30% - 14.10%	13.20%
Cost of debt	4.00% - 8.10%	6.05%
WACC	4.5% - 7.4%	6.0%

WACC

52.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.53	0.62

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.00%	8.20%

Tax rate	12.30%	14.10%
Debt/Equity ratio	1.58	1.58
Cost of debt	4.00%	8.10%

After-tax WACC	4.5%	7.4%


Selected WACC	6.0%

52.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 52.HK:

cost_of_equity (7.10%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.53) + 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.