8130.HK WACC - Weighted Average Cost of Capital

The WACC of Dadi International Group Ltd (8130.HK) is 5.4%.

The Cost of Equity of Dadi International Group Ltd (8130.HK) is 13.15%.

The Cost of Debt of Dadi International Group Ltd (8130.HK) is 5.00%.

	Range	Selected
Cost of equity	10.80% - 15.50%	13.15%
Tax rate	0.60% - 3.00%	1.80%
Cost of debt	5.00% - 5.00%	5.00%
WACC	5.3% - 5.5%	5.4%

WACC

8130.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	1.33	1.67

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.80%	15.50%

Tax rate	0.60%	3.00%
Debt/Equity ratio	16.06	16.06
Cost of debt	5.00%	5.00%

After-tax WACC	5.3%	5.5%


Selected WACC	5.4%

8130.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 8130.HK:

cost_of_equity (13.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (1.33) + 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.