The WACC of Emperor Capital Group Ltd (717.HK) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.60% | 7.20% |
| Tax rate | 1.00% - 2.10% | 1.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.7% - 8.5% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.49 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.60% |
| Tax rate | 1.00% | 2.10% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.7% | 8.5% |
| Selected WACC | 7.1% | |
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 717.HK:
cost_of_equity (7.20%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.49) + 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.