81.HK WACC - Weighted Average Cost of Capital

The WACC of China Overseas Grand Oceans Group Ltd (81.HK) is 5.1%.

The Cost of Equity of China Overseas Grand Oceans Group Ltd (81.HK) is 7.65%.

The Cost of Debt of China Overseas Grand Oceans Group Ltd (81.HK) is 9.35%.

	Range	Selected
Cost of equity	5.80% - 9.50%	7.65%
Tax rate	47.10% - 49.70%	48.40%
Cost of debt	4.10% - 14.60%	9.35%
WACC	2.6% - 7.6%	5.1%

WACC

81.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.5	0.8

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.80%	9.50%

Tax rate	47.10%	49.70%
Debt/Equity ratio	6.89	6.89
Cost of debt	4.10%	14.60%

After-tax WACC	2.6%	7.6%


Selected WACC	5.1%

81.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 81.HK:

cost_of_equity (7.65%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.5) + 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.