814.HK WACC - Weighted Average Cost of Capital

The WACC of Beijing Jingkelong Co Ltd (814.HK) is 4.2%.

The Cost of Equity of Beijing Jingkelong Co Ltd (814.HK) is 14.20%.

The Cost of Debt of Beijing Jingkelong Co Ltd (814.HK) is 5.00%.

	Range	Selected
Cost of equity	7.50% - 20.90%	14.20%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	5.00% - 5.00%	5.00%
WACC	4.0% - 4.4%	4.2%

WACC

814.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.78	2.44

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.50%	20.90%

Tax rate	22.10%	22.30%
Debt/Equity ratio	34.01	34.01
Cost of debt	5.00%	5.00%

After-tax WACC	4.0%	4.4%


Selected WACC	4.2%

814.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 814.HK:

cost_of_equity (14.20%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.78) + 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.