8150.HK WACC - Weighted Average Cost of Capital

The WACC of Seamless Green China (Holdings) Ltd (8150.HK) is 6.3%.

The Cost of Equity of Seamless Green China (Holdings) Ltd (8150.HK) is 8.80%.

The Cost of Debt of Seamless Green China (Holdings) Ltd (8150.HK) is 5.50%.

	Range	Selected
Cost of equity	6.10% - 11.50%	8.80%
Tax rate	5.90% - 6.90%	6.40%
Cost of debt	4.00% - 7.00%	5.50%
WACC	4.5% - 8.0%	6.3%

WACC

8150.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.53	1.1

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.10%	11.50%

Tax rate	5.90%	6.90%
Debt/Equity ratio	2.27	2.27
Cost of debt	4.00%	7.00%

After-tax WACC	4.5%	8.0%


Selected WACC	6.3%

8150.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 8150.HK:

cost_of_equity (8.80%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.53) + 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.