6113.HK WACC - Weighted Average Cost of Capital

The WACC of UTS Marketing Solutions Holdings Ltd (6113.HK) is 6.2%.

The Cost of Equity of UTS Marketing Solutions Holdings Ltd (6113.HK) is 6.20%.

The Cost of Debt of UTS Marketing Solutions Holdings Ltd (6113.HK) is 4.30%.

	Range	Selected
Cost of equity	5.30% - 7.10%	6.20%
Tax rate	26.50% - 27.50%	27.00%
Cost of debt	4.00% - 4.60%	4.30%
WACC	5.3% - 7.1%	6.2%

WACC

6113.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.41	0.46

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.30%	7.10%

Tax rate	26.50%	27.50%
Debt/Equity ratio	0.01	0.01
Cost of debt	4.00%	4.60%

After-tax WACC	5.3%	7.1%


Selected WACC	6.2%

6113.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 6113.HK:

cost_of_equity (6.20%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.41) + 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.