6036.HK WACC - Weighted Average Cost of Capital

The WACC of Apex Ace Holding Ltd (6036.HK) is 7.0%.

The Cost of Equity of Apex Ace Holding Ltd (6036.HK) is 6.50%.

The Cost of Debt of Apex Ace Holding Ltd (6036.HK) is 9.50%.

	Range	Selected
Cost of equity	5.10% - 7.90%	6.50%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	4.40% - 14.60%	9.50%
WACC	4.1% - 9.9%	7.0%

WACC

6036.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.37	0.57

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.10%	7.90%

Tax rate	22.10%	22.30%
Debt/Equity ratio	1.45	1.45
Cost of debt	4.40%	14.60%

After-tax WACC	4.1%	9.9%


Selected WACC	7.0%

6036.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 6036.HK:

cost_of_equity (6.50%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.37) + 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.