61.HK WACC - Weighted Average Cost of Capital

The WACC of Green Leader Holdings Group Ltd (61.HK) is 6.2%.

The Cost of Equity of Green Leader Holdings Group Ltd (61.HK) is 43.90%.

The Cost of Debt of Green Leader Holdings Group Ltd (61.HK) is 5.00%.

	Range	Selected
Cost of equity	37.00% - 50.80%	43.90%
Tax rate	14.30% - 23.40%	18.85%
Cost of debt	5.00% - 5.00%	5.00%
WACC	6.0% - 6.3%	6.2%

WACC

61.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	5.71	6.72

Additional risk adjustments	0.0%	0.5%
Cost of equity	37.00%	50.80%

Tax rate	14.30%	23.40%
Debt/Equity ratio	17.99	17.99
Cost of debt	5.00%	5.00%

After-tax WACC	6.0%	6.3%


Selected WACC	6.2%

61.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 61.HK:

cost_of_equity (43.90%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (5.71) + 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.