63.HK
China Asia Valley Group Ltd
Price:  
0.06 
HKD
Volume:  
2,000.00
Hong Kong | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

63.HK WACC - Weighted Average Cost of Capital

The WACC of China Asia Valley Group Ltd (63.HK) is 9.2%.

The Cost of Equity of China Asia Valley Group Ltd (63.HK) is 5.85%.
The Cost of Debt of China Asia Valley Group Ltd (63.HK) is 12.95%.

Range Selected
Cost of equity 5.00% - 6.70% 5.85%
Tax rate 5.10% - 8.60% 6.85%
Cost of debt 6.00% - 19.90% 12.95%
WACC 5.4% - 12.9% 9.2%
WACC

63.HK WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.36 0.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 6.70%
Tax rate 5.10% 8.60%
Debt/Equity ratio 1.2 1.2
Cost of debt 6.00% 19.90%
After-tax WACC 5.4% 12.9%
Selected WACC 9.2%

63.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 63.HK:

cost_of_equity (5.85%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.36) + 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.