8050.HK
Quantum Thinking Ltd
Price:  
0.13 
HKD
Volume:  
1,182,000
Hong Kong | Technology Hardware, Storage & Peripherals

8050.HK WACC - Weighted Average Cost of Capital

The WACC of Quantum Thinking Ltd (8050.HK) is 6.5%.

The Cost of Equity of Quantum Thinking Ltd (8050.HK) is 6.55%.
The Cost of Debt of Quantum Thinking Ltd (8050.HK) is 5%.

RangeSelected
Cost of equity5.3% - 7.8%6.55%
Tax rate22.1% - 22.3%22.2%
Cost of debt5.0% - 5.0%5%
WACC5.3% - 7.8%6.5%
WACC

8050.HK WACC calculation

CategoryLowHigh
Long-term bond rate2.9%3.4%
Equity market risk premium6.0%7.0%
Adjusted beta0.320.49
Additional risk adjustments0.5%1.0%
Cost of equity5.3%7.8%
Tax rate22.1%22.3%
Debt/Equity ratio
00
Cost of debt5.0%5.0%
After-tax WACC5.3%7.8%
Selected WACC6.5%

8050.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 8050.HK:

cost_of_equity (6.55%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.32) + risk_adjustments (0.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.