806.HK
Value Partners Group Ltd
Price:  
1.82 
HKD
Volume:  
14,872,000.00
Hong Kong | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

806.HK WACC - Weighted Average Cost of Capital

The WACC of Value Partners Group Ltd (806.HK) is 6.7%.

The Cost of Equity of Value Partners Group Ltd (806.HK) is 6.75%.
The Cost of Debt of Value Partners Group Ltd (806.HK) is 5.50%.

Range Selected
Cost of equity 5.40% - 8.10% 6.75%
Tax rate 9.40% - 11.50% 10.45%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.3% - 8.0% 6.7%
WACC

806.HK WACC calculation

Category Low High
Long-term bond rate 2.9% 3.4%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.42 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.10%
Tax rate 9.40% 11.50%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.00% 7.00%
After-tax WACC 5.3% 8.0%
Selected WACC 6.7%

806.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 806.HK:

cost_of_equity (6.75%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.42) + 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.