640.HK WACC - Weighted Average Cost of Capital

The WACC of Infinity Development Holdings Company Ltd (640.HK) is 8.7%.

The Cost of Equity of Infinity Development Holdings Company Ltd (640.HK) is 9.00%.

The Cost of Debt of Infinity Development Holdings Company Ltd (640.HK) is 4.25%.

	Range	Selected
Cost of equity	6.70% - 11.30%	9.00%
Tax rate	8.70% - 12.20%	10.45%
Cost of debt	4.00% - 4.50%	4.25%
WACC	6.5% - 10.8%	8.7%

WACC

640.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.64	1.07

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.70%	11.30%

Tax rate	8.70%	12.20%
Debt/Equity ratio	0.07	0.07
Cost of debt	4.00%	4.50%

After-tax WACC	6.5%	10.8%


Selected WACC	8.7%

640.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 640.HK:

cost_of_equity (9.00%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.64) + 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.