6968.HK WACC - Weighted Average Cost of Capital

The WACC of Ganglong China Property Group Ltd (6968.HK) is 5.2%.

The Cost of Equity of Ganglong China Property Group Ltd (6968.HK) is 50.35%.

The Cost of Debt of Ganglong China Property Group Ltd (6968.HK) is 7.25%.

	Range	Selected
Cost of equity	9.70% - 91.00%	50.35%
Tax rate	41.60% - 45.10%	43.35%
Cost of debt	7.00% - 7.50%	7.25%
WACC	4.2% - 6.1%	5.2%

WACC

6968.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.15	12.48

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.70%	91.00%

Tax rate	41.60%	45.10%
Debt/Equity ratio	42.44	42.44
Cost of debt	7.00%	7.50%

After-tax WACC	4.2%	6.1%


Selected WACC	5.2%

6968.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 6968.HK:

cost_of_equity (50.35%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.15) + 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.