Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.68	0.9

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.9%	10.2%

Tax rate	26.1%	29.9%
Debt/Equity ratio	0.11	0.11
Cost of debt	4.1%	8.8%

After-tax WACC	6.5%	9.8%


Selected WACC	8.2%

667.HK WACC - Detailed calculations of Beta

		Debt/Equity		Unlevered
Peers	Company Name	ratio	Beta	beta

667.HK	China East Education Holdings Ltd	0.11	1.04	0.96
003032.SZ	Jiangsu Chuanzhiboke Education Technology Co Ltd	0.02	1.17	1.16
1317.HK	China Maple Leaf Educational Systems Ltd	3.72	1.1	0.29
1765.HK	Hope Education Group Co Ltd	3.51	1.08	0.3
1773.HK	Tianli Education International Holdings Ltd	0.31	1.47	1.2
1797.HK	Koolearn Technology Holding Ltd	0.01	2.03	2.01
1890.HK	China Kepei Education Group Ltd	0.3	0.83	0.68
382.HK	Edvantage Group Holdings Ltd	0.91	0.56	0.33
6068.HK	Wisdom Education International Holdings Company Ltd	1.31	0.73	0.37
6169.HK	China Yuhua Education Corp Ltd	0.69	0.83	0.55

	Low	High

Unlevered beta	0.48	0.79
Relevered beta	0.52	0.85
Adjusted relevered beta	0.68	0.9

667.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 667.HK:

cost_of_equity (8.55%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.68) + 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.