6816.HK WACC - Weighted Average Cost of Capital

The WACC of Prosper Construction Holdings Ltd (6816.HK) is 5.7%.

The Cost of Equity of Prosper Construction Holdings Ltd (6816.HK) is 41.20%.

The Cost of Debt of Prosper Construction Holdings Ltd (6816.HK) is 6.45%.

	Range	Selected
Cost of equity	36.30% - 46.10%	41.20%
Tax rate	29.30% - 44.60%	36.95%
Cost of debt	5.90% - 7.00%	6.45%
WACC	5.6% - 5.7%	5.7%

WACC

6816.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	5.59	6.06

Additional risk adjustments	0.0%	0.5%
Cost of equity	36.30%	46.10%

Tax rate	29.30%	44.60%
Debt/Equity ratio	21.86	21.86
Cost of debt	5.90%	7.00%

After-tax WACC	5.6%	5.7%


Selected WACC	5.7%

6816.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 6816.HK:

cost_of_equity (41.20%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (5.59) + 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.