8200.HK WACC - Weighted Average Cost of Capital

The WACC of Sau San Tong Holdings Ltd (8200.HK) is 5.6%.

The Cost of Equity of Sau San Tong Holdings Ltd (8200.HK) is 5.60%.

The Cost of Debt of Sau San Tong Holdings Ltd (8200.HK) is 7.25%.

	Range	Selected
Cost of equity	4.80% - 6.40%	5.60%
Tax rate	22.10% - 22.30%	22.20%
Cost of debt	7.00% - 7.50%	7.25%
WACC	5.0% - 6.3%	5.6%

WACC

8200.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.33	0.36

Additional risk adjustments	0.0%	0.5%
Cost of equity	4.80%	6.40%

Tax rate	22.10%	22.30%
Debt/Equity ratio	0.35	0.35
Cost of debt	7.00%	7.50%

After-tax WACC	5.0%	6.3%


Selected WACC	5.6%

8200.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 8200.HK:

cost_of_equity (5.60%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.33) + 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.