8149.HK WACC - Weighted Average Cost of Capital

The WACC of Altus Holdings Ltd (8149.HK) is 5.8%.

The Cost of Equity of Altus Holdings Ltd (8149.HK) is 9.85%.

The Cost of Debt of Altus Holdings Ltd (8149.HK) is 5.00%.

	Range	Selected
Cost of equity	7.00% - 12.70%	9.85%
Tax rate	32.10% - 33.10%	32.60%
Cost of debt	4.00% - 6.00%	5.00%
WACC	4.3% - 7.2%	5.8%

WACC

8149.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.69	1.26

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.00%	12.70%

Tax rate	32.10%	33.10%
Debt/Equity ratio	1.71	1.71
Cost of debt	4.00%	6.00%

After-tax WACC	4.3%	7.2%


Selected WACC	5.8%

8149.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 8149.HK:

cost_of_equity (9.85%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.69) + 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.