666.HK WACC - Weighted Average Cost of Capital

The WACC of SHK Hong Kong Industries Ltd (666.HK) is 9.6%.

The Cost of Equity of SHK Hong Kong Industries Ltd (666.HK) is 6.30%.

The Cost of Debt of SHK Hong Kong Industries Ltd (666.HK) is 18.60%.

	Range	Selected
Cost of equity	5.30% - 7.30%	6.30%
Tax rate	-% - -%	-%
Cost of debt	7.00% - 30.20%	18.60%
WACC	5.8% - 13.4%	9.6%

WACC

666.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	0.49

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.30%	7.30%

Tax rate	-%	-%
Debt/Equity ratio	0.36	0.36
Cost of debt	7.00%	30.20%

After-tax WACC	5.8%	13.4%


Selected WACC	9.6%

666.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 666.HK:

cost_of_equity (6.30%) = 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.