6969.HK WACC - Weighted Average Cost of Capital

The WACC of Smoore International Holdings Ltd (6969.HK) is 8.4%.

The Cost of Equity of Smoore International Holdings Ltd (6969.HK) is 8.65%.

The Cost of Debt of Smoore International Holdings Ltd (6969.HK) is 4.25%.

	Range	Selected
Cost of equity	7.20% - 10.10%	8.65%
Tax rate	15.00% - 17.50%	16.25%
Cost of debt	4.00% - 4.50%	4.25%
WACC	7.0% - 9.8%	8.4%

WACC

6969.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.72	0.89

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.20%	10.10%

Tax rate	15.00%	17.50%
Debt/Equity ratio	0.05	0.05
Cost of debt	4.00%	4.50%

After-tax WACC	7.0%	9.8%


Selected WACC	8.4%

6969.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 6969.HK:

cost_of_equity (8.65%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.72) + 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.