8201.HK WACC - Weighted Average Cost of Capital

The WACC of PPS International (Holdings) Ltd (8201.HK) is 5.0%.

The Cost of Equity of PPS International (Holdings) Ltd (8201.HK) is 5.80%.

The Cost of Debt of PPS International (Holdings) Ltd (8201.HK) is 4.25%.

	Range	Selected
Cost of equity	5.00% - 6.60%	5.80%
Tax rate	7.50% - 17.90%	12.70%
Cost of debt	4.00% - 4.50%	4.25%
WACC	4.5% - 5.5%	5.0%

WACC

8201.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.35	0.39

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.00%	6.60%

Tax rate	7.50%	17.90%
Debt/Equity ratio	0.65	0.65
Cost of debt	4.00%	4.50%

After-tax WACC	4.5%	5.5%


Selected WACC	5.0%

8201.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 8201.HK:

cost_of_equity (5.80%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.35) + 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.