643.HK WACC - Weighted Average Cost of Capital

The WACC of Carry Wealth Holdings Ltd (643.HK) is 7.5%.

The Cost of Equity of Carry Wealth Holdings Ltd (643.HK) is 7.50%.

The Cost of Debt of Carry Wealth Holdings Ltd (643.HK) is 12.25%.

	Range	Selected
Cost of equity	6.50% - 8.50%	7.50%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	7.00% - 17.50%	12.25%
WACC	6.5% - 8.5%	7.5%

WACC

643.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.6	0.66

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.50%	8.50%

Tax rate	22.10%	22.30%
Debt/Equity ratio	0.01	0.01
Cost of debt	7.00%	17.50%

After-tax WACC	6.5%	8.5%


Selected WACC	7.5%

643.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 643.HK:

cost_of_equity (7.50%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.6) + 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.