The WACC of Wong's Kong King International (Holdings) Ltd (532.HK) is 8.7%.
| Range | Selected | |
| Cost of equity | 4.80% - 7.10% | 5.95% |
| Tax rate | 22.10% - 22.30% | 22.20% |
| Cost of debt | 4.00% - 22.90% | 13.45% |
| WACC | 3.7% - 13.7% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.32 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 7.10% |
| Tax rate | 22.10% | 22.30% |
| Debt/Equity ratio | 1.63 | 1.63 |
| Cost of debt | 4.00% | 22.90% |
| After-tax WACC | 3.7% | 13.7% |
| Selected WACC | 8.7% | |
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 532.HK:
cost_of_equity (5.95%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.32) + 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.